[XOXTECH] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -67.37%
YoY- -89.38%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 44,425 33,454 41,664 53,277 56,561 48,329 38,280 2.50%
PBT 1,262 -12,815 -12,849 2,873 8,397 5,157 6,118 -23.11%
Tax -1,351 -568 -386 -1,740 -2,405 -1,252 -1,869 -5.26%
NP -89 -13,383 -13,235 1,133 5,992 3,905 4,249 -
-
NP to SH -2,024 -14,009 -13,595 510 4,802 3,156 3,491 -
-
Tax Rate 107.05% - - 60.56% 28.64% 24.28% 30.55% -
Total Cost 44,514 46,837 54,899 52,144 50,569 44,424 34,031 4.57%
-
Net Worth 25,655 26,346 38,540 49,268 48,298 44,859 44,858 -8.88%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 1,620 1,621 2,416 -
Div Payout % - - - - 33.75% 51.39% 69.22% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 25,655 26,346 38,540 49,268 48,298 44,859 44,858 -8.88%
NOSH 197,500 177,058 176,306 165,000 161,803 162,771 160,784 3.48%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.20% -40.00% -31.77% 2.13% 10.59% 8.08% 11.10% -
ROE -7.89% -53.17% -35.27% 1.04% 9.94% 7.04% 7.78% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.49 18.89 23.63 32.29 34.96 29.69 23.81 -0.94%
EPS -1.02 -7.91 -7.71 0.31 2.97 1.94 2.17 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.50 -
NAPS 0.1299 0.1488 0.2186 0.2986 0.2985 0.2756 0.279 -11.95%
Adjusted Per Share Value based on latest NOSH - 165,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.02 3.78 4.71 6.02 6.39 5.46 4.33 2.49%
EPS -0.23 -1.58 -1.54 0.06 0.54 0.36 0.39 -
DPS 0.00 0.00 0.00 0.00 0.18 0.18 0.27 -
NAPS 0.029 0.0298 0.0436 0.0557 0.0546 0.0507 0.0507 -8.88%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.17 0.185 0.20 0.185 0.26 0.18 0.22 -
P/RPS 0.76 0.98 0.85 0.57 0.74 0.61 0.92 -3.13%
P/EPS -16.59 -2.34 -2.59 59.85 8.76 9.28 10.13 -
EY -6.03 -42.77 -38.56 1.67 11.41 10.77 9.87 -
DY 0.00 0.00 0.00 0.00 3.85 5.54 6.82 -
P/NAPS 1.31 1.24 0.91 0.62 0.87 0.65 0.79 8.78%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 22/05/15 23/05/14 28/05/13 24/05/12 25/05/11 25/05/10 -
Price 0.27 0.15 0.22 0.22 0.26 0.17 0.18 -
P/RPS 1.20 0.79 0.93 0.68 0.74 0.57 0.76 7.90%
P/EPS -26.35 -1.90 -2.85 71.18 8.76 8.77 8.29 -
EY -3.80 -52.75 -35.05 1.40 11.41 11.41 12.06 -
DY 0.00 0.00 0.00 0.00 3.85 5.86 8.33 -
P/NAPS 2.08 1.01 1.01 0.74 0.87 0.62 0.65 21.37%

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