[XOXTECH] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 43.13%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 22,555 14,473 7,230 42,340 30,330 18,303 8,750 88.10%
PBT 903 -225 -419 16,816 11,607 6,460 3,124 -56.31%
Tax -123 49 -86 -234 -22 304 102 -
NP 780 -176 -505 16,582 11,585 6,764 3,226 -61.22%
-
NP to SH 607 -157 -459 16,582 11,585 6,764 3,226 -67.19%
-
Tax Rate 13.62% - - 1.39% 0.19% -4.71% -3.27% -
Total Cost 21,775 14,649 7,735 25,758 18,745 11,539 5,524 149.74%
-
Net Worth 43,277 42,798 33,080 33,407 31,891 28,621 34,969 15.28%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,640 - - 3,241 - - - -
Div Payout % 270.27% - - 19.55% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 43,277 42,798 33,080 33,407 31,891 28,621 34,969 15.28%
NOSH 164,054 156,999 163,928 162,091 161,801 161,431 161,300 1.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.46% -1.22% -6.98% 39.16% 38.20% 36.96% 36.87% -
ROE 1.40% -0.37% -1.39% 49.64% 36.33% 23.63% 9.23% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.75 9.22 4.41 26.12 18.75 11.34 5.42 86.11%
EPS 0.37 -0.10 -0.28 10.23 7.16 4.19 2.00 -67.56%
DPS 1.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.2638 0.2726 0.2018 0.2061 0.1971 0.1773 0.2168 13.98%
Adjusted Per Share Value based on latest NOSH - 162,768
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.55 1.64 0.82 4.79 3.43 2.07 0.99 88.01%
EPS 0.07 -0.02 -0.05 1.87 1.31 0.76 0.36 -66.47%
DPS 0.19 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.0489 0.0484 0.0374 0.0378 0.036 0.0323 0.0395 15.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.38 0.56 0.92 1.14 1.82 1.95 -
P/RPS 3.64 4.12 12.70 3.52 6.08 16.05 35.95 -78.30%
P/EPS 135.14 -380.00 -200.00 8.99 15.92 43.44 97.50 24.33%
EY 0.74 -0.26 -0.50 11.12 6.28 2.30 1.03 -19.79%
DY 2.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 1.90 1.39 2.78 4.46 5.78 10.27 8.99 -64.55%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 23/02/06 25/11/05 24/08/05 26/05/05 24/02/05 25/11/04 -
Price 0.34 0.43 0.42 0.60 0.97 1.42 1.98 -
P/RPS 2.47 4.66 9.52 2.30 5.17 12.52 36.50 -83.42%
P/EPS 91.89 -430.00 -150.00 5.87 13.55 33.89 99.00 -4.85%
EY 1.09 -0.23 -0.67 17.05 7.38 2.95 1.01 5.21%
DY 2.94 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.29 1.58 2.08 2.91 4.92 8.01 9.13 -72.90%

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