[XOXTECH] QoQ TTM Result on 31-Mar-2003 [#3]

Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 82.7%
YoY--%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 24,567 20,582 16,086 9,862 5,767 2,270 570.04%
PBT 10,579 8,175 5,740 3,337 1,821 673 802.76%
Tax -33 -25 -18 -10 0 0 -
NP 10,546 8,150 5,722 3,327 1,821 673 800.51%
-
NP to SH 10,546 8,150 5,722 3,327 1,821 673 800.51%
-
Tax Rate 0.31% 0.31% 0.31% 0.30% 0.00% 0.00% -
Total Cost 14,021 12,432 10,364 6,535 3,946 1,597 466.94%
-
Net Worth 23,568 21,452 18,093 0 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,091 903 - - - - -
Div Payout % 29.31% 11.09% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 23,568 21,452 18,093 0 0 0 -
NOSH 145,843 90,938 90,377 90,179 67,529 67,300 85.46%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 42.93% 39.60% 35.57% 33.74% 31.58% 29.65% -
ROE 44.75% 37.99% 31.62% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.84 22.63 17.80 10.94 8.54 3.37 261.45%
EPS 7.23 8.96 6.33 3.69 2.70 1.00 385.49%
DPS 2.12 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.1616 0.2359 0.2002 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,179
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.74 2.30 1.79 1.10 0.64 0.25 576.83%
EPS 1.18 0.91 0.64 0.37 0.20 0.08 758.02%
DPS 0.34 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0263 0.0239 0.0202 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.50 3.36 1.47 0.55 0.00 0.00 -
P/RPS 14.84 14.85 8.26 5.03 0.00 0.00 -
P/EPS 34.57 37.49 23.22 14.91 0.00 0.00 -
EY 2.89 2.67 4.31 6.71 0.00 0.00 -
DY 0.85 0.30 0.00 0.00 0.00 0.00 -
P/NAPS 15.47 14.24 7.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/02/04 13/11/03 - - - - -
Price 2.73 3.06 0.00 0.00 0.00 0.00 -
P/RPS 16.21 13.52 0.00 0.00 0.00 0.00 -
P/EPS 37.75 34.14 0.00 0.00 0.00 0.00 -
EY 2.65 2.93 0.00 0.00 0.00 0.00 -
DY 0.78 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 16.89 12.97 0.00 0.00 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