[XOXTECH] QoQ TTM 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- 12.51%
YoY- 153.6%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 39,093 35,925 33,854 31,870 29,331 24,567 20,582 53.31%
PBT 15,567 14,247 14,463 14,447 12,890 10,579 8,175 53.57%
Tax 27 383 173 64 7 -33 -25 -
NP 15,594 14,630 14,636 14,511 12,897 10,546 8,150 54.06%
-
NP to SH 15,594 14,630 14,636 14,511 12,897 10,546 8,150 54.06%
-
Tax Rate -0.17% -2.69% -1.20% -0.44% -0.05% 0.31% 0.31% -
Total Cost 23,499 21,295 19,218 17,359 16,434 14,021 12,432 52.81%
-
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 2,435 4,623 4,623 4,264 3,091 903 24.97%
Div Payout % 8.10% 16.65% 31.59% 31.86% 33.07% 29.31% 11.09% -
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 39.89% 40.72% 43.23% 45.53% 43.97% 42.93% 39.60% -
ROE 48.74% 51.08% 41.85% 46.62% 46.53% 44.75% 37.99% -
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 24.08 22.24 20.99 20.19 20.00 16.84 22.63 4.22%
EPS 9.61 9.06 9.07 9.19 8.79 7.23 8.96 4.77%
DPS 0.78 1.51 2.87 2.93 2.91 2.12 0.99 -14.68%
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 4.42 4.06 3.83 3.60 3.31 2.78 2.33 53.18%
EPS 1.76 1.65 1.65 1.64 1.46 1.19 0.92 54.04%
DPS 0.14 0.28 0.52 0.52 0.48 0.35 0.10 25.12%
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 4.73 8.18 9.29 11.39 13.45 14.84 14.85 -53.32%
P/EPS 11.87 20.10 21.49 25.02 30.59 34.57 37.49 -53.51%
EY 8.43 4.98 4.65 4.00 3.27 2.89 2.67 115.06%
DY 0.68 0.83 1.47 1.27 1.08 0.85 0.30 72.46%
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 4.03 6.39 9.43 9.71 12.25 16.21 13.52 -55.34%
P/EPS 10.10 15.68 21.82 21.32 27.86 37.75 34.14 -55.56%
EY 9.90 6.38 4.58 4.69 3.59 2.65 2.93 125.00%
DY 0.80 1.06 1.45 1.49 1.19 0.78 0.32 84.09%
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