[XOXTECH] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -12086.36%
YoY- -1632.0%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,074 12,414 8,691 10,924 13,960 14,213 11,541 -3.92%
PBT -2,800 528 -9,800 -7,832 1,287 2,306 329 -
Tax -294 -235 -127 45 -489 -614 -243 3.22%
NP -3,094 293 -9,927 -7,787 798 1,692 86 -
-
NP to SH -3,944 -41 -9,996 -8,043 525 1,462 -94 86.30%
-
Tax Rate - 44.51% - - 38.00% 26.63% 73.86% -
Total Cost 12,168 12,121 18,618 18,711 13,162 12,521 11,455 1.01%
-
Net Worth 21,721 30,196 28,501 44,360 48,430 47,255 62,744 -16.19%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 812 - -
Div Payout % - - - - - 55.56% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 21,721 30,196 28,501 44,360 48,430 47,255 62,744 -16.19%
NOSH 194,285 205,000 177,030 177,158 159,782 162,444 235,000 -3.11%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -34.10% 2.36% -114.22% -71.28% 5.72% 11.90% 0.75% -
ROE -18.16% -0.14% -35.07% -18.13% 1.08% 3.09% -0.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.67 6.06 4.91 6.17 8.74 8.75 4.91 -0.83%
EPS -2.03 -0.02 -5.65 -4.54 0.33 0.90 -0.04 92.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1118 0.1473 0.161 0.2504 0.3031 0.2909 0.267 -13.49%
Adjusted Per Share Value based on latest NOSH - 177,158
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.03 1.40 0.98 1.23 1.58 1.61 1.30 -3.80%
EPS -0.45 0.00 -1.13 -0.91 0.06 0.17 -0.01 88.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.0245 0.0341 0.0322 0.0501 0.0547 0.0534 0.0709 -16.21%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.095 0.135 0.20 0.185 0.25 0.17 0.17 -
P/RPS 2.03 2.23 4.07 3.00 2.86 1.94 3.46 -8.49%
P/EPS -4.68 -675.00 -3.54 -4.07 76.09 18.89 -425.00 -52.80%
EY -21.37 -0.15 -28.23 -24.54 1.31 5.29 -0.24 111.17%
DY 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.85 0.92 1.24 0.74 0.82 0.58 0.64 4.83%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 25/08/15 29/08/14 29/08/13 28/08/12 18/08/11 26/08/10 -
Price 0.07 0.12 0.215 0.18 0.26 0.19 0.19 -
P/RPS 1.50 1.98 4.38 2.92 2.98 2.17 3.87 -14.59%
P/EPS -3.45 -600.00 -3.81 -3.96 79.13 21.11 -475.00 -55.96%
EY -29.00 -0.17 -26.26 -25.22 1.26 4.74 -0.21 127.18%
DY 0.00 0.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.63 0.81 1.34 0.72 0.86 0.65 0.71 -1.97%

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