[XOXTECH] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -124.52%
YoY- -7139.22%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 6,642 39,396 30,705 21,678 10,977 50,241 39,317 -69.40%
PBT -2,068 -14,813 -5,013 -3,258 -1,385 -6,246 1,586 -
Tax -154 -558 -431 -309 -174 -1,206 -1,251 -75.22%
NP -2,222 -15,371 -5,444 -3,567 -1,559 -7,452 335 -
-
NP to SH -2,312 -15,543 -5,547 -3,590 -1,599 -8,058 -15 2765.93%
-
Tax Rate - - - - - - 78.88% -
Total Cost 8,864 54,767 36,149 25,245 12,536 57,693 38,982 -62.71%
-
Net Worth 26,226 28,530 38,740 40,232 42,888 43,021 44,789 -29.98%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 26,226 28,530 38,740 40,232 42,888 43,021 44,789 -29.98%
NOSH 176,488 177,098 177,220 176,847 177,666 171,812 150,000 11.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -33.45% -39.02% -17.73% -16.45% -14.20% -14.83% 0.85% -
ROE -8.82% -54.48% -14.32% -8.92% -3.73% -18.73% -0.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.76 22.25 17.33 12.26 6.18 29.24 26.21 -72.56%
EPS -1.31 -8.78 -3.13 -2.03 -0.90 -4.69 -0.01 2471.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.1611 0.2186 0.2275 0.2414 0.2504 0.2986 -37.17%
Adjusted Per Share Value based on latest NOSH - 177,767
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.74 4.40 3.43 2.42 1.22 5.61 4.39 -69.45%
EPS -0.26 -1.73 -0.62 -0.40 -0.18 -0.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0318 0.0432 0.0449 0.0479 0.048 0.05 -29.95%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.19 0.20 0.20 0.185 0.20 0.185 0.185 -
P/RPS 5.05 0.90 1.15 1.51 3.24 0.63 0.71 269.40%
P/EPS -14.50 -2.28 -6.39 -9.11 -22.22 -3.94 -1,850.00 -96.04%
EY -6.89 -43.88 -15.65 -10.97 -4.50 -25.35 -0.05 2559.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.24 0.91 0.81 0.83 0.74 0.62 62.06%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 23/05/14 21/02/14 29/11/13 29/08/13 28/05/13 -
Price 0.22 0.215 0.22 0.24 0.185 0.18 0.22 -
P/RPS 5.85 0.97 1.27 1.96 2.99 0.62 0.84 264.25%
P/EPS -16.79 -2.45 -7.03 -11.82 -20.56 -3.84 -2,200.00 -96.11%
EY -5.95 -40.82 -14.23 -8.46 -4.86 -26.06 -0.05 2312.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.33 1.01 1.05 0.77 0.72 0.74 58.67%

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