[XOXTECH] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -6.66%
YoY- 159.87%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 153,760 133,048 88,249 85,585 67,488 65,520 67,634 72.80%
PBT 25,802 26,132 5,746 9,658 9,584 7,720 -345 -
Tax -10,558 -12,396 -2,944 -2,502 -2,088 -2,028 -1,863 217.53%
NP 15,244 13,736 2,802 7,156 7,496 5,692 -2,208 -
-
NP to SH 9,018 7,944 -80 4,889 5,238 1,152 -5,873 -
-
Tax Rate 40.92% 47.44% 51.24% 25.91% 21.79% 26.27% - -
Total Cost 138,516 119,312 85,447 78,429 59,992 59,828 69,842 57.78%
-
Net Worth 30,472 25,021 23,770 31,723 29,936 30,472 32,259 -3.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 30,472 25,021 23,770 31,723 29,936 30,472 32,259 -3.72%
NOSH 896,183 896,183 896,183 896,183 896,183 896,183 896,183 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.91% 10.32% 3.18% 8.36% 11.11% 8.69% -3.26% -
ROE 29.59% 31.75% -0.34% 15.41% 17.50% 3.78% -18.21% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 17.21 14.89 9.88 9.58 7.55 7.33 7.57 72.81%
EPS 1.00 0.88 -0.01 0.55 0.58 0.12 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.028 0.0266 0.0355 0.0335 0.0341 0.0361 -3.72%
Adjusted Per Share Value based on latest NOSH - 896,183
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 17.16 14.85 9.85 9.55 7.53 7.31 7.55 72.78%
EPS 1.01 0.89 -0.01 0.55 0.58 0.13 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0279 0.0265 0.0354 0.0334 0.034 0.036 -3.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.07 0.04 0.04 0.045 0.025 0.03 0.04 -
P/RPS 0.41 0.27 0.41 0.47 0.33 0.41 0.53 -15.71%
P/EPS 6.94 4.50 -446.81 8.22 4.27 23.27 -6.09 -
EY 14.42 22.22 -0.22 12.16 23.45 4.30 -16.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.43 1.50 1.27 0.75 0.88 1.11 50.47%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 23/08/23 31/05/23 27/02/23 22/11/22 26/08/22 31/05/22 -
Price 0.05 0.04 0.04 0.045 0.03 0.035 0.035 -
P/RPS 0.29 0.27 0.41 0.47 0.40 0.48 0.46 -26.45%
P/EPS 4.95 4.50 -446.81 8.22 5.12 27.15 -5.33 -
EY 20.18 22.22 -0.22 12.16 19.54 3.68 -18.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.43 1.50 1.27 0.90 1.03 0.97 31.90%

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