[XOXTECH] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 30,750 42,340 31,870 16,086 24.08%
PBT 2,454 16,816 14,447 5,739 -24.64%
Tax -420 -234 64 -18 185.48%
NP 2,034 16,582 14,511 5,721 -29.13%
-
NP to SH 1,536 16,582 14,511 5,721 -35.46%
-
Tax Rate 17.11% 1.39% -0.44% 0.31% -
Total Cost 28,716 25,758 17,359 10,365 40.40%
-
Net Worth 44,119 33,407 29,349 15,540 41.55%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 817 3,241 1,190 776 1.72%
Div Payout % 53.19% 19.55% 8.21% 13.57% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 44,119 33,407 29,349 15,540 41.55%
NOSH 163,404 162,091 148,830 77,625 28.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.61% 39.16% 45.53% 35.57% -
ROE 3.48% 49.64% 49.44% 36.81% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 18.82 26.12 21.41 20.72 -3.15%
EPS 0.94 10.23 9.75 7.37 -49.63%
DPS 0.50 2.00 0.80 1.00 -20.61%
NAPS 0.27 0.2061 0.1972 0.2002 10.47%
Adjusted Per Share Value based on latest NOSH - 90,377
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.48 4.79 3.60 1.82 24.09%
EPS 0.17 1.87 1.64 0.65 -36.02%
DPS 0.09 0.37 0.13 0.09 0.00%
NAPS 0.0499 0.0378 0.0332 0.0176 41.48%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.34 0.92 2.30 1.47 -
P/RPS 1.81 3.52 10.74 7.09 -36.53%
P/EPS 36.17 8.99 23.59 19.95 21.91%
EY 2.76 11.12 4.24 5.01 -18.00%
DY 1.47 2.17 0.35 0.68 29.27%
P/NAPS 1.26 4.46 11.66 7.34 -44.39%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/06 24/08/05 24/08/04 20/08/03 -
Price 0.25 0.60 1.96 2.95 -
P/RPS 1.33 2.30 9.15 14.24 -54.59%
P/EPS 26.60 5.87 20.10 40.03 -12.72%
EY 3.76 17.05 4.97 2.50 14.55%
DY 2.00 3.33 0.41 0.34 80.41%
P/NAPS 0.93 2.91 9.94 14.74 -60.15%

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