[XOXTECH] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 7.14%
YoY- 264.91%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 35,000 31,870 30,809 28,496 27,064 16,086 13,149 91.72%
PBT 12,496 14,447 13,982 13,320 12,432 5,739 4,449 98.69%
Tax 408 64 20 -30 -28 -18 -13 -
NP 12,904 14,511 14,002 13,290 12,404 5,721 4,436 103.38%
-
NP to SH 12,904 14,511 14,002 13,290 12,404 5,721 4,436 103.38%
-
Tax Rate -3.27% -0.44% -0.14% 0.23% 0.23% 0.31% 0.29% -
Total Cost 22,096 17,359 16,806 15,206 14,660 10,365 8,713 85.64%
-
Net Worth 34,969 29,349 27,567 23,497 21,452 15,540 13,330 89.87%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 1,190 1,555 4,362 - 776 - -
Div Payout % - 8.21% 11.11% 32.82% - 13.57% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 34,969 29,349 27,567 23,497 21,452 15,540 13,330 89.87%
NOSH 161,300 148,830 145,861 145,404 90,938 77,625 73,606 68.47%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 36.87% 45.53% 45.45% 46.64% 45.83% 35.57% 33.74% -
ROE 36.90% 49.44% 50.79% 56.56% 57.82% 36.81% 33.28% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.70 21.41 21.12 19.60 29.76 20.72 17.86 13.82%
EPS 8.00 9.75 9.60 9.14 13.64 7.37 6.03 20.67%
DPS 0.00 0.80 1.07 3.00 0.00 1.00 0.00 -
NAPS 0.2168 0.1972 0.189 0.1616 0.2359 0.2002 0.1811 12.70%
Adjusted Per Share Value based on latest NOSH - 145,843
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.96 3.60 3.48 3.22 3.06 1.82 1.49 91.52%
EPS 1.46 1.64 1.58 1.50 1.40 0.65 0.50 103.89%
DPS 0.00 0.13 0.18 0.49 0.00 0.09 0.00 -
NAPS 0.0395 0.0332 0.0312 0.0266 0.0242 0.0176 0.0151 89.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.95 2.30 2.69 2.50 3.36 1.47 0.55 -
P/RPS 8.99 10.74 12.74 12.76 11.29 7.09 3.08 103.84%
P/EPS 24.38 23.59 28.02 27.35 24.63 19.95 9.13 92.13%
EY 4.10 4.24 3.57 3.66 4.06 5.01 10.96 -47.98%
DY 0.00 0.35 0.40 1.20 0.00 0.68 0.00 -
P/NAPS 8.99 11.66 14.23 15.47 14.24 7.34 3.04 105.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 24/08/04 25/05/04 18/02/04 13/11/03 20/08/03 12/05/03 -
Price 1.98 1.96 2.45 2.73 3.06 2.95 0.82 -
P/RPS 9.12 9.15 11.60 13.93 10.28 14.24 4.59 57.85%
P/EPS 24.75 20.10 25.52 29.87 22.43 40.03 13.61 48.82%
EY 4.04 4.97 3.92 3.35 4.46 2.50 7.35 -32.82%
DY 0.00 0.41 0.44 1.10 0.00 0.34 0.00 -
P/NAPS 9.13 9.94 12.96 16.89 12.97 14.74 4.53 59.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment