[XOXTECH] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 1.71%
YoY- -2865.15%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 8,314 6,642 8,691 9,027 10,701 10,977 10,924 -16.59%
PBT -359 -2,068 -9,800 -1,755 -1,873 -1,385 -7,832 -87.11%
Tax -119 -154 -127 -122 -135 -174 45 -
NP -478 -2,222 -9,927 -1,877 -2,008 -1,559 -7,787 -84.35%
-
NP to SH -798 -2,312 -9,996 -1,957 -1,991 -1,599 -8,043 -78.47%
-
Tax Rate - - - - - - - -
Total Cost 8,792 8,864 18,618 10,904 12,709 12,536 18,711 -39.47%
-
Net Worth 26,475 26,226 28,501 38,540 40,442 42,888 44,360 -29.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 26,475 26,226 28,501 38,540 40,442 42,888 44,360 -29.04%
NOSH 177,333 176,488 177,030 176,306 177,767 177,666 177,158 0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.75% -33.45% -114.22% -20.79% -18.76% -14.20% -71.28% -
ROE -3.01% -8.82% -35.07% -5.08% -4.92% -3.73% -18.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.69 3.76 4.91 5.12 6.02 6.18 6.17 -16.66%
EPS -0.45 -1.31 -5.65 -1.11 -1.12 -0.90 -4.54 -78.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1493 0.1486 0.161 0.2186 0.2275 0.2414 0.2504 -29.09%
Adjusted Per Share Value based on latest NOSH - 176,306
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.94 0.75 0.98 1.02 1.21 1.24 1.23 -16.37%
EPS -0.09 -0.26 -1.13 -0.22 -0.23 -0.18 -0.91 -78.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.0296 0.0322 0.0436 0.0457 0.0485 0.0501 -29.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.21 0.19 0.20 0.20 0.185 0.20 0.185 -
P/RPS 4.48 5.05 4.07 3.91 3.07 3.24 3.00 30.55%
P/EPS -46.67 -14.50 -3.54 -18.02 -16.52 -22.22 -4.07 406.25%
EY -2.14 -6.89 -28.23 -5.55 -6.05 -4.50 -24.54 -80.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.28 1.24 0.91 0.81 0.83 0.74 53.51%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 23/05/14 21/02/14 29/11/13 29/08/13 -
Price 0.20 0.22 0.215 0.22 0.24 0.185 0.18 -
P/RPS 4.27 5.85 4.38 4.30 3.99 2.99 2.92 28.74%
P/EPS -44.44 -16.79 -3.81 -19.82 -21.43 -20.56 -3.96 399.04%
EY -2.25 -5.95 -26.26 -5.05 -4.67 -4.86 -25.22 -79.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.48 1.34 1.01 1.05 0.77 0.72 51.13%

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