[XOXTECH] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 0.86%
YoY- 79.58%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 42,340 39,093 35,925 33,854 31,870 29,331 24,567 43.79%
PBT 16,816 15,567 14,247 14,463 14,447 12,890 10,579 36.24%
Tax -234 27 383 173 64 7 -33 269.53%
NP 16,582 15,594 14,630 14,636 14,511 12,897 10,546 35.25%
-
NP to SH 16,582 15,594 14,630 14,636 14,511 12,897 10,546 35.25%
-
Tax Rate 1.39% -0.17% -2.69% -1.20% -0.44% -0.05% 0.31% -
Total Cost 25,758 23,499 21,295 19,218 17,359 16,434 14,021 50.05%
-
Net Worth 33,546 31,993 28,643 34,969 31,124 27,717 23,568 26.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,627 1,262 2,435 4,623 4,623 4,264 3,091 -34.83%
Div Payout % 9.82% 8.10% 16.65% 31.59% 31.86% 33.07% 29.31% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 33,546 31,993 28,643 34,969 31,124 27,717 23,568 26.56%
NOSH 162,768 162,323 161,552 161,300 157,834 146,653 145,843 7.60%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 39.16% 39.89% 40.72% 43.23% 45.53% 43.97% 42.93% -
ROE 49.43% 48.74% 51.08% 41.85% 46.62% 46.53% 44.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.01 24.08 22.24 20.99 20.19 20.00 16.84 33.65%
EPS 10.19 9.61 9.06 9.07 9.19 8.79 7.23 25.73%
DPS 1.00 0.78 1.51 2.87 2.93 2.91 2.12 -39.43%
NAPS 0.2061 0.1971 0.1773 0.2168 0.1972 0.189 0.1616 17.62%
Adjusted Per Share Value based on latest NOSH - 161,300
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.72 4.36 4.01 3.78 3.56 3.27 2.74 43.74%
EPS 1.85 1.74 1.63 1.63 1.62 1.44 1.18 34.99%
DPS 0.18 0.14 0.27 0.52 0.52 0.48 0.34 -34.58%
NAPS 0.0374 0.0357 0.032 0.039 0.0347 0.0309 0.0263 26.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.92 1.14 1.82 1.95 2.30 2.69 2.50 -
P/RPS 3.54 4.73 8.18 9.29 11.39 13.45 14.84 -61.57%
P/EPS 9.03 11.87 20.10 21.49 25.02 30.59 34.57 -59.17%
EY 11.07 8.43 4.98 4.65 4.00 3.27 2.89 145.01%
DY 1.09 0.68 0.83 1.47 1.27 1.08 0.85 18.05%
P/NAPS 4.46 5.78 10.27 8.99 11.66 14.23 15.47 -56.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 24/02/05 25/11/04 24/08/04 25/05/04 18/02/04 -
Price 0.60 0.97 1.42 1.98 1.96 2.45 2.73 -
P/RPS 2.31 4.03 6.39 9.43 9.71 12.25 16.21 -72.74%
P/EPS 5.89 10.10 15.68 21.82 21.32 27.86 37.75 -71.05%
EY 16.98 9.90 6.38 4.58 4.69 3.59 2.65 245.37%
DY 1.67 0.80 1.06 1.45 1.49 1.19 0.78 66.19%
P/NAPS 2.91 4.92 8.01 9.13 9.94 12.96 16.89 -69.07%

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