[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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 182,622 164,441 153,760 133,048 88,249 85,585 67,488 94.06%
PBT 32,913 28,612 25,802 26,132 5,746 9,658 9,584 127.45%
Tax -14,813 -13,913 -10,558 -12,396 -2,944 -2,502 -2,088 268.77%
NP 18,100 14,698 15,244 13,736 2,802 7,156 7,496 79.88%
-
NP to SH 9,380 6,888 9,018 7,944 -80 4,889 5,238 47.41%
-
Tax Rate 45.01% 48.63% 40.92% 47.44% 51.24% 25.91% 21.79% -
Total Cost 164,522 149,742 138,516 119,312 85,447 78,429 59,992 95.80%
-
Net Worth 40,659 34,493 30,472 25,021 23,770 31,723 29,936 22.61%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 40,659 34,493 30,472 25,021 23,770 31,723 29,936 22.61%
NOSH 896,183 896,183 896,183 896,183 896,183 896,183 896,183 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.91% 8.94% 9.91% 10.32% 3.18% 8.36% 11.11% -
ROE 23.07% 19.97% 29.59% 31.75% -0.34% 15.41% 17.50% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 20.44 18.40 17.21 14.89 9.88 9.58 7.55 94.13%
EPS 1.05 0.77 1.00 0.88 -0.01 0.55 0.58 48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0455 0.0386 0.0341 0.028 0.0266 0.0355 0.0335 22.62%
Adjusted Per Share Value based on latest NOSH - 896,183
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 20.38 18.35 17.16 14.85 9.85 9.55 7.53 94.09%
EPS 1.05 0.77 1.01 0.89 -0.01 0.55 0.58 48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0454 0.0385 0.034 0.0279 0.0265 0.0354 0.0334 22.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.055 0.07 0.07 0.04 0.04 0.045 0.025 -
P/RPS 0.27 0.38 0.41 0.27 0.41 0.47 0.33 -12.51%
P/EPS 5.24 9.08 6.94 4.50 -446.81 8.22 4.27 14.60%
EY 19.09 11.01 14.42 22.22 -0.22 12.16 23.45 -12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.81 2.05 1.43 1.50 1.27 0.75 37.51%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 26/02/24 29/11/23 23/08/23 31/05/23 27/02/23 22/11/22 -
Price 0.06 0.06 0.05 0.04 0.04 0.045 0.03 -
P/RPS 0.29 0.33 0.29 0.27 0.41 0.47 0.40 -19.28%
P/EPS 5.72 7.78 4.95 4.50 -446.81 8.22 5.12 7.66%
EY 17.50 12.85 20.18 22.22 -0.22 12.16 19.54 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.55 1.47 1.43 1.50 1.27 0.90 29.05%

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