[XOXTECH] YoY Quarter Result on 31-Mar-2005 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 36.26%
YoY- 24.99%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 7,995 6,963 8,082 12,027 8,859 4,095 14.30%
PBT 1,473 598 1,128 5,147 3,827 1,516 -0.57%
Tax -446 -173 -172 -326 30 -10 113.55%
NP 1,027 425 956 4,821 3,857 1,506 -7.36%
-
NP to SH 902 312 764 4,821 3,857 1,506 -9.73%
-
Tax Rate 30.28% 28.93% 15.25% 6.33% -0.78% 0.66% -
Total Cost 6,968 6,538 7,126 7,206 5,002 2,589 21.87%
-
Net Worth 41,508 45,732 42,881 31,993 27,717 16,331 20.48%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 819 - 1,625 - 1,173 - -
Div Payout % 90.91% - 212.77% - 30.42% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 41,508 45,732 42,881 31,993 27,717 16,331 20.48%
NOSH 163,999 164,210 162,553 162,323 146,653 90,179 12.69%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 12.85% 6.10% 11.83% 40.08% 43.54% 36.78% -
ROE 2.17% 0.68% 1.78% 15.07% 13.92% 9.22% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 4.88 4.24 4.97 7.41 6.04 4.54 1.45%
EPS 0.55 0.19 0.47 2.97 2.63 1.67 -19.89%
DPS 0.50 0.00 1.00 0.00 0.80 0.00 -
NAPS 0.2531 0.2785 0.2638 0.1971 0.189 0.1811 6.91%
Adjusted Per Share Value based on latest NOSH - 162,323
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 0.90 0.79 0.91 1.36 1.00 0.46 14.34%
EPS 0.10 0.04 0.09 0.54 0.44 0.17 -10.05%
DPS 0.09 0.00 0.18 0.00 0.13 0.00 -
NAPS 0.0469 0.0517 0.0485 0.0362 0.0313 0.0185 20.42%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.13 0.25 0.50 1.14 2.69 0.55 -
P/RPS 2.67 5.90 10.06 15.39 44.53 12.11 -26.07%
P/EPS 23.64 131.58 106.38 38.38 102.28 32.93 -6.40%
EY 4.23 0.76 0.94 2.61 0.98 3.04 6.82%
DY 3.85 0.00 2.00 0.00 0.30 0.00 -
P/NAPS 0.51 0.90 1.90 5.78 14.23 3.04 -29.99%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/08 28/05/07 30/05/06 26/05/05 25/05/04 12/05/03 -
Price 0.12 0.22 0.34 0.97 2.45 0.82 -
P/RPS 2.46 5.19 6.84 13.09 40.56 18.06 -32.85%
P/EPS 21.82 115.79 72.34 32.66 93.16 49.10 -14.95%
EY 4.58 0.86 1.38 3.06 1.07 2.04 17.53%
DY 4.17 0.00 2.94 0.00 0.33 0.00 -
P/NAPS 0.47 0.79 1.29 4.92 12.96 4.53 -36.40%

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