[XOXTECH] QoQ Annualized Quarter Result on 31-Dec-2017

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017
Profit Trend
QoQ- 56.3%
YoY- 0.65%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 40,330 37,553 37,330 41,198 33,140 39,162 35,522 8.82%
PBT -2,185 -2,025 -2,557 1,730 -2,612 -1,729 2,197 -
Tax -3,544 -3,312 -3,350 -2,236 -1,832 -2,003 -2,009 45.94%
NP -5,730 -5,337 -5,908 -506 -4,444 -3,732 188 -
-
NP to SH -8,275 -7,721 -7,989 -3,344 -7,652 -6,969 -3,009 96.16%
-
Tax Rate - - - 129.25% - - 91.44% -
Total Cost 46,060 42,890 43,238 41,704 37,584 42,894 35,334 19.31%
-
Net Worth 42,244 44,113 46,684 51,651 52,469 54,514 59,772 -20.63%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 42,244 44,113 46,684 51,651 52,469 54,514 59,772 -20.63%
NOSH 586,846 586,846 586,846 586,846 586,846 586,846 586,846 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -14.21% -14.21% -15.83% -1.23% -13.41% -9.53% 0.53% -
ROE -19.59% -17.50% -17.11% -6.47% -14.58% -12.78% -5.03% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.90 6.43 6.39 7.05 5.67 6.70 6.08 8.79%
EPS -1.41 -1.32 -1.37 -0.58 -1.32 -1.26 -0.56 84.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0755 0.0799 0.0884 0.0898 0.0933 0.1023 -20.64%
Adjusted Per Share Value based on latest NOSH - 586,846
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.50 4.19 4.17 4.60 3.70 4.37 3.96 8.88%
EPS -0.92 -0.86 -0.89 -0.37 -0.85 -0.78 -0.34 94.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0492 0.0521 0.0576 0.0585 0.0608 0.0667 -20.68%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.065 0.085 0.085 0.135 0.085 0.08 0.075 -
P/RPS 0.94 1.32 1.33 1.91 1.50 1.19 1.23 -16.39%
P/EPS -4.59 -6.43 -6.22 -23.59 -6.49 -6.71 -14.56 -53.64%
EY -21.79 -15.55 -16.09 -4.24 -15.41 -14.91 -6.87 115.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 1.06 1.53 0.95 0.86 0.73 14.96%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 29/08/18 18/05/18 12/02/18 29/11/17 25/08/17 23/05/17 -
Price 0.055 0.065 0.095 0.12 0.125 0.10 0.095 -
P/RPS 0.80 1.01 1.49 1.70 2.20 1.49 1.56 -35.90%
P/EPS -3.88 -4.92 -6.95 -20.97 -9.54 -8.38 -18.45 -64.60%
EY -25.75 -20.33 -14.39 -4.77 -10.48 -11.93 -5.42 182.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 1.19 1.36 1.39 1.07 0.93 -12.58%

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