[XOXTECH] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 58.16%
YoY- 81.66%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 41,085 42,681 43,666 43,468 37,177 33,017 29,912 23.58%
PBT -2,066 978 340 1,704 -2,487 -4,020 -4,854 -43.44%
Tax -1,410 -1,487 -1,450 -1,048 -676 -588 -546 88.33%
NP -3,476 -509 -1,110 656 -3,163 -4,608 -5,400 -25.46%
-
NP to SH -5,927 -2,644 -3,334 -1,696 -4,054 -5,350 -6,220 -3.16%
-
Tax Rate - 152.04% 426.47% 61.50% - - - -
Total Cost 44,561 43,190 44,776 42,812 40,340 37,625 35,312 16.79%
-
Net Worth 21,238 24,532 25,690 27,348 26,190 26,305 26,381 -13.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 21,238 24,532 25,690 27,348 26,190 26,305 26,381 -13.47%
NOSH 189,967 188,857 185,222 176,666 177,807 176,784 176,704 4.94%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -8.46% -1.19% -2.54% 1.51% -8.51% -13.96% -18.05% -
ROE -27.91% -10.78% -12.98% -6.20% -15.48% -20.34% -23.58% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.63 22.60 23.57 24.60 20.91 18.68 16.93 17.76%
EPS -3.12 -1.40 -1.80 -0.96 -2.28 -3.03 -3.52 -7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1299 0.1387 0.1548 0.1473 0.1488 0.1493 -17.55%
Adjusted Per Share Value based on latest NOSH - 176,666
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.58 4.76 4.87 4.85 4.15 3.68 3.34 23.45%
EPS -0.66 -0.30 -0.37 -0.19 -0.45 -0.60 -0.69 -2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0237 0.0274 0.0287 0.0305 0.0292 0.0294 0.0294 -13.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.095 0.17 0.115 0.115 0.135 0.185 0.21 -
P/RPS 0.44 0.75 0.49 0.47 0.65 0.99 1.24 -49.91%
P/EPS -3.04 -12.14 -6.39 -11.98 -5.92 -6.11 -5.97 -36.25%
EY -32.84 -8.24 -15.65 -8.35 -16.89 -16.36 -16.76 56.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.31 0.83 0.74 0.92 1.24 1.41 -28.66%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 29/02/16 26/11/15 25/08/15 22/05/15 27/02/15 -
Price 0.07 0.27 0.105 0.115 0.12 0.15 0.20 -
P/RPS 0.32 1.19 0.45 0.47 0.57 0.80 1.18 -58.13%
P/EPS -2.24 -19.29 -5.83 -11.98 -5.26 -4.96 -5.68 -46.25%
EY -44.57 -5.19 -17.14 -8.35 -19.00 -20.18 -17.60 85.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 2.08 0.76 0.74 0.81 1.01 1.34 -39.56%

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