[XOXTECH] QoQ 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- 14.29%
YoY- 208.71%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
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 8,750 8,763 8,859 7,482 6,766 6,224 4,095 65.66%
PBT 3,124 3,960 3,827 3,552 3,108 2,403 1,516 61.72%
Tax 102 49 30 -8 -7 -8 -10 -
NP 3,226 4,009 3,857 3,544 3,101 2,395 1,506 65.94%
-
NP to SH 3,226 4,009 3,857 3,544 3,101 2,395 1,506 65.94%
-
Tax Rate -3.27% -1.24% -0.78% 0.23% 0.23% 0.33% 0.66% -
Total Cost 5,524 4,754 5,002 3,938 3,665 3,829 2,589 65.50%
-
Net Worth 34,969 31,124 27,717 23,568 21,452 18,093 16,331 65.89%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 1,262 1,173 2,187 - 903 - -
Div Payout % - 31.50% 30.42% 61.73% - 37.74% - -
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 31,124 27,717 23,568 21,452 18,093 16,331 65.89%
NOSH 161,300 157,834 146,653 145,843 90,938 90,377 90,179 47.19%
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% 45.75% 43.54% 47.37% 45.83% 38.48% 36.78% -
ROE 9.23% 12.88% 13.92% 15.04% 14.46% 13.24% 9.22% -
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 5.42 5.55 6.04 5.13 7.44 6.89 4.54 12.50%
EPS 2.00 2.54 2.63 2.43 3.41 2.65 1.67 12.73%
DPS 0.00 0.80 0.80 1.50 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 0.98 0.98 0.99 0.83 0.75 0.69 0.46 65.34%
EPS 0.36 0.45 0.43 0.40 0.35 0.27 0.17 64.68%
DPS 0.00 0.14 0.13 0.24 0.00 0.10 0.00 -
NAPS 0.039 0.0347 0.0309 0.0263 0.0239 0.0202 0.0182 65.98%
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 35.95 41.43 44.53 48.73 45.16 21.35 12.11 106.14%
P/EPS 97.50 90.55 102.28 102.88 98.53 55.47 32.93 105.78%
EY 1.03 1.10 0.98 0.97 1.01 1.80 3.04 -51.30%
DY 0.00 0.35 0.30 0.60 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 36.50 35.30 40.56 53.21 41.13 42.84 18.06 59.64%
P/EPS 99.00 77.17 93.16 112.35 89.74 111.32 49.10 59.39%
EY 1.01 1.30 1.07 0.89 1.11 0.90 2.04 -37.33%
DY 0.00 0.41 0.33 0.55 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