[XOXTECH] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 3.94%
YoY- 67.39%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,027 9,553 8,750 8,763 8,859 7,482 6,766 46.68%
PBT 5,147 3,336 3,124 3,960 3,827 3,552 3,108 39.93%
Tax -326 202 102 49 30 -8 -7 1191.41%
NP 4,821 3,538 3,226 4,009 3,857 3,544 3,101 34.16%
-
NP to SH 4,821 3,538 3,226 4,009 3,857 3,544 3,101 34.16%
-
Tax Rate 6.33% -6.06% -3.27% -1.24% -0.78% 0.23% 0.23% -
Total Cost 7,206 6,015 5,524 4,754 5,002 3,938 3,665 56.88%
-
Net Worth 31,993 28,643 34,969 31,124 27,717 23,568 21,452 30.50%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 1,262 1,173 2,187 - -
Div Payout % - - - 31.50% 30.42% 61.73% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 31,993 28,643 34,969 31,124 27,717 23,568 21,452 30.50%
NOSH 162,323 161,552 161,300 157,834 146,653 145,843 90,938 47.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 40.08% 37.04% 36.87% 45.75% 43.54% 47.37% 45.83% -
ROE 15.07% 12.35% 9.23% 12.88% 13.92% 15.04% 14.46% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.41 5.91 5.42 5.55 6.04 5.13 7.44 -0.26%
EPS 2.97 2.19 2.00 2.54 2.63 2.43 3.41 -8.79%
DPS 0.00 0.00 0.00 0.80 0.80 1.50 0.00 -
NAPS 0.1971 0.1773 0.2168 0.1972 0.189 0.1616 0.2359 -11.28%
Adjusted Per Share Value based on latest NOSH - 157,834
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.36 1.08 0.99 0.99 1.00 0.85 0.76 47.34%
EPS 0.54 0.40 0.36 0.45 0.44 0.40 0.35 33.48%
DPS 0.00 0.00 0.00 0.14 0.13 0.25 0.00 -
NAPS 0.0362 0.0324 0.0395 0.0352 0.0313 0.0266 0.0242 30.76%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.14 1.82 1.95 2.30 2.69 2.50 3.36 -
P/RPS 15.39 30.78 35.95 41.43 44.53 48.73 45.16 -51.17%
P/EPS 38.38 83.11 97.50 90.55 102.28 102.88 98.53 -46.63%
EY 2.61 1.20 1.03 1.10 0.98 0.97 1.01 88.20%
DY 0.00 0.00 0.00 0.35 0.30 0.60 0.00 -
P/NAPS 5.78 10.27 8.99 11.66 14.23 15.47 14.24 -45.14%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 24/08/04 25/05/04 18/02/04 13/11/03 -
Price 0.97 1.42 1.98 1.96 2.45 2.73 3.06 -
P/RPS 13.09 24.01 36.50 35.30 40.56 53.21 41.13 -53.35%
P/EPS 32.66 64.84 99.00 77.17 93.16 112.35 89.74 -48.99%
EY 3.06 1.54 1.01 1.30 1.07 0.89 1.11 96.48%
DY 0.00 0.00 0.00 0.41 0.33 0.55 0.00 -
P/NAPS 4.92 8.01 9.13 9.94 12.96 16.89 12.97 -47.56%

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