[XOXTECH] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -23.62%
YoY- 40.88%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 218,918 182,622 164,441 153,760 133,048 88,249 85,585 87.14%
PBT 37,719 32,913 28,612 25,802 26,132 5,746 9,658 148.20%
Tax -17,396 -14,813 -13,913 -10,558 -12,396 -2,944 -2,502 264.71%
NP 20,323 18,100 14,698 15,244 13,736 2,802 7,156 100.67%
-
NP to SH 8,564 9,380 6,888 9,018 7,944 -80 4,889 45.36%
-
Tax Rate 46.12% 45.01% 48.63% 40.92% 47.44% 51.24% 25.91% -
Total Cost 198,595 164,522 149,742 138,516 119,312 85,447 78,429 85.88%
-
Net Worth 46,200 40,659 34,493 30,472 25,021 23,770 31,723 28.51%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 46,200 40,659 34,493 30,472 25,021 23,770 31,723 28.51%
NOSH 896,183 896,183 896,183 896,183 896,183 896,183 896,183 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.28% 9.91% 8.94% 9.91% 10.32% 3.18% 8.36% -
ROE 18.54% 23.07% 19.97% 29.59% 31.75% -0.34% 15.41% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 24.50 20.44 18.40 17.21 14.89 9.88 9.58 87.11%
EPS 0.96 1.05 0.77 1.00 0.88 -0.01 0.55 45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0517 0.0455 0.0386 0.0341 0.028 0.0266 0.0355 28.51%
Adjusted Per Share Value based on latest NOSH - 896,183
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 24.43 20.38 18.35 17.16 14.85 9.85 9.55 87.15%
EPS 0.96 1.05 0.77 1.01 0.89 -0.01 0.55 45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0454 0.0385 0.034 0.0279 0.0265 0.0354 28.58%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.06 0.055 0.07 0.07 0.04 0.04 0.045 -
P/RPS 0.24 0.27 0.38 0.41 0.27 0.41 0.47 -36.13%
P/EPS 6.26 5.24 9.08 6.94 4.50 -446.81 8.22 -16.61%
EY 15.97 19.09 11.01 14.42 22.22 -0.22 12.16 19.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.21 1.81 2.05 1.43 1.50 1.27 -5.86%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 26/02/24 29/11/23 23/08/23 31/05/23 27/02/23 -
Price 0.05 0.06 0.06 0.05 0.04 0.04 0.045 -
P/RPS 0.20 0.29 0.33 0.29 0.27 0.41 0.47 -43.45%
P/EPS 5.22 5.72 7.78 4.95 4.50 -446.81 8.22 -26.13%
EY 19.17 17.50 12.85 20.18 22.22 -0.22 12.16 35.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.32 1.55 1.47 1.43 1.50 1.27 -16.45%

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