[XOXTECH] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -24.98%
YoY- -421.74%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 39,396 41,664 45,388 47,657 50,276 53,277 55,192 -20.17%
PBT -14,813 -12,849 -10,686 -8,659 -6,250 2,873 4,340 -
Tax -558 -386 -651 -948 -1,206 -1,740 -1,806 -54.39%
NP -15,371 -13,235 -11,337 -9,607 -7,456 1,133 2,534 -
-
NP to SH -15,543 -13,595 -11,704 -10,077 -8,063 510 1,563 -
-
Tax Rate - - - - - 60.56% 41.61% -
Total Cost 54,767 54,899 56,725 57,264 57,732 52,144 52,658 2.65%
-
Net Worth 28,501 38,540 40,442 42,888 44,360 49,268 51,064 -32.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 28,501 38,540 40,442 42,888 44,360 49,268 51,064 -32.28%
NOSH 177,030 176,306 177,767 177,666 177,158 165,000 173,333 1.42%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -39.02% -31.77% -24.98% -20.16% -14.83% 2.13% 4.59% -
ROE -54.53% -35.27% -28.94% -23.50% -18.18% 1.04% 3.06% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.25 23.63 25.53 26.82 28.38 32.29 31.84 -21.30%
EPS -8.78 -7.71 -6.58 -5.67 -4.55 0.31 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.2186 0.2275 0.2414 0.2504 0.2986 0.2946 -33.22%
Adjusted Per Share Value based on latest NOSH - 177,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.45 4.71 5.13 5.39 5.68 6.02 6.24 -20.22%
EPS -1.76 -1.54 -1.32 -1.14 -0.91 0.06 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 0.0436 0.0457 0.0485 0.0501 0.0557 0.0577 -32.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.20 0.20 0.185 0.20 0.185 0.185 0.24 -
P/RPS 0.90 0.85 0.72 0.75 0.65 0.57 0.75 12.96%
P/EPS -2.28 -2.59 -2.81 -3.53 -4.06 59.85 26.62 -
EY -43.90 -38.56 -35.59 -28.36 -24.60 1.67 3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.91 0.81 0.83 0.74 0.62 0.81 32.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 21/02/14 29/11/13 29/08/13 28/05/13 25/02/13 -
Price 0.215 0.22 0.24 0.185 0.18 0.22 0.23 -
P/RPS 0.97 0.93 0.94 0.69 0.63 0.68 0.72 22.04%
P/EPS -2.45 -2.85 -3.65 -3.26 -3.95 71.18 25.51 -
EY -40.84 -35.05 -27.43 -30.66 -25.28 1.40 3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.01 1.05 0.77 0.72 0.74 0.78 43.58%

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