[XOXTECH] QoQ TTM 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- 29.4%
YoY- 479.13%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 33,854 31,870 29,331 24,567 20,582 16,086 9,862 127.04%
PBT 14,463 14,447 12,890 10,579 8,175 5,740 3,337 165.11%
Tax 173 64 7 -33 -25 -18 -10 -
NP 14,636 14,511 12,897 10,546 8,150 5,722 3,327 167.75%
-
NP to SH 14,636 14,511 12,897 10,546 8,150 5,722 3,327 167.75%
-
Tax Rate -1.20% -0.44% -0.05% 0.31% 0.31% 0.31% 0.30% -
Total Cost 19,218 17,359 16,434 14,021 12,432 10,364 6,535 104.85%
-
Net Worth 34,969 31,124 27,717 23,568 21,452 18,093 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,623 4,623 4,264 3,091 903 - - -
Div Payout % 31.59% 31.86% 33.07% 29.31% 11.09% - - -
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 0 -
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 43.23% 45.53% 43.97% 42.93% 39.60% 35.57% 33.74% -
ROE 41.85% 46.62% 46.53% 44.75% 37.99% 31.62% 0.00% -
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 20.99 20.19 20.00 16.84 22.63 17.80 10.94 54.22%
EPS 9.07 9.19 8.79 7.23 8.96 6.33 3.69 81.83%
DPS 2.87 2.93 2.91 2.12 0.99 0.00 0.00 -
NAPS 0.2168 0.1972 0.189 0.1616 0.2359 0.2002 0.00 -
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 3.83 3.60 3.31 2.78 2.33 1.82 1.11 127.82%
EPS 1.65 1.64 1.46 1.19 0.92 0.65 0.38 165.44%
DPS 0.52 0.52 0.48 0.35 0.10 0.00 0.00 -
NAPS 0.0395 0.0352 0.0313 0.0266 0.0242 0.0204 0.00 -
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 9.29 11.39 13.45 14.84 14.85 8.26 5.03 50.36%
P/EPS 21.49 25.02 30.59 34.57 37.49 23.22 14.91 27.51%
EY 4.65 4.00 3.27 2.89 2.67 4.31 6.71 -21.63%
DY 1.47 1.27 1.08 0.85 0.30 0.00 0.00 -
P/NAPS 8.99 11.66 14.23 15.47 14.24 7.34 0.00 -
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 - - -
Price 1.98 1.96 2.45 2.73 3.06 0.00 0.00 -
P/RPS 9.43 9.71 12.25 16.21 13.52 0.00 0.00 -
P/EPS 21.82 21.32 27.86 37.75 34.14 0.00 0.00 -
EY 4.58 4.69 3.59 2.65 2.93 0.00 0.00 -
DY 1.45 1.49 1.19 0.78 0.32 0.00 0.00 -
P/NAPS 9.13 9.94 12.96 16.89 12.97 0.00 0.00 -

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