[XOXTECH] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 40.5%
YoY- -44.59%
View:
Show?
Annualized Quarter Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 37,330 31,552 43,468 26,568 43,908 54,384 53,984 -5.51%
PBT -2,557 452 1,704 -8,272 -5,540 4,096 8,216 -
Tax -3,350 -1,348 -1,048 -616 -696 -1,728 -2,696 3.39%
NP -5,908 -896 656 -8,888 -6,236 2,368 5,520 -
-
NP to SH -7,989 -3,776 -1,696 -9,248 -6,396 1,660 4,592 -
-
Tax Rate - 298.23% 61.50% - - 42.19% 32.81% -
Total Cost 43,238 32,448 42,812 35,456 50,144 52,016 48,464 -1.73%
-
Net Worth 46,684 46,808 27,348 26,226 42,888 48,507 47,650 -0.31%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 3,233 -
Div Payout % - - - - - - 70.42% -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 46,684 46,808 27,348 26,226 42,888 48,507 47,650 -0.31%
NOSH 586,846 586,850 176,666 176,488 177,666 159,615 161,690 21.92%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -15.83% -2.84% 1.51% -33.45% -14.20% 4.35% 10.23% -
ROE -17.11% -8.07% -6.20% -35.26% -14.91% 3.42% 9.64% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.39 6.94 24.60 15.05 24.71 34.07 33.39 -22.44%
EPS -1.37 -0.84 -0.96 -5.24 -3.60 1.04 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.0799 0.103 0.1548 0.1486 0.2414 0.3039 0.2947 -18.18%
Adjusted Per Share Value based on latest NOSH - 176,488
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.17 3.52 4.85 2.96 4.90 6.07 6.02 -5.48%
EPS -0.89 -0.42 -0.19 -1.03 -0.71 0.19 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.0521 0.0522 0.0305 0.0293 0.0479 0.0541 0.0532 -0.32%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.085 0.065 0.115 0.19 0.20 0.25 0.22 -
P/RPS 1.33 0.94 0.47 1.26 0.81 0.73 0.66 11.37%
P/EPS -6.22 -7.82 -11.98 -3.63 -5.56 24.04 7.75 -
EY -16.09 -12.78 -8.35 -27.58 -18.00 4.16 12.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 1.06 0.63 0.74 1.28 0.83 0.82 0.75 5.46%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 18/05/18 25/11/16 26/11/15 28/11/14 29/11/13 28/11/12 22/11/11 -
Price 0.095 0.05 0.115 0.22 0.185 0.22 0.25 -
P/RPS 1.49 0.72 0.47 1.46 0.75 0.65 0.75 11.13%
P/EPS -6.95 -6.02 -11.98 -4.20 -5.14 21.15 8.80 -
EY -14.39 -16.62 -8.35 -23.82 -19.46 4.73 11.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 1.19 0.49 0.74 1.48 0.77 0.72 0.85 5.30%

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