[XOXTECH] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 20.7%
YoY- 50.59%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 33,372 31,552 41,085 42,681 43,666 43,468 37,177 -6.91%
PBT 1,662 452 -2,066 978 340 1,704 -2,487 -
Tax -1,844 -1,348 -1,410 -1,487 -1,450 -1,048 -676 94.63%
NP -182 -896 -3,476 -509 -1,110 656 -3,163 -84.96%
-
NP to SH -3,366 -3,776 -5,927 -2,644 -3,334 -1,696 -4,054 -11.61%
-
Tax Rate 110.95% 298.23% - 152.04% 426.47% 61.50% - -
Total Cost 33,554 32,448 44,561 43,190 44,776 42,812 40,340 -11.50%
-
Net Worth 60,298 46,808 21,238 24,532 25,690 27,348 26,190 73.91%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 60,298 46,808 21,238 24,532 25,690 27,348 26,190 73.91%
NOSH 586,846 586,850 189,967 188,857 185,222 176,666 177,807 120.87%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -0.55% -2.84% -8.46% -1.19% -2.54% 1.51% -8.51% -
ROE -5.58% -8.07% -27.91% -10.78% -12.98% -6.20% -15.48% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.71 6.94 21.63 22.60 23.57 24.60 20.91 -57.74%
EPS -0.64 -0.84 -3.12 -1.40 -1.80 -0.96 -2.28 -56.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.103 0.1118 0.1299 0.1387 0.1548 0.1473 -21.03%
Adjusted Per Share Value based on latest NOSH - 197,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.72 3.52 4.58 4.76 4.87 4.85 4.15 -7.00%
EPS -0.38 -0.42 -0.66 -0.30 -0.37 -0.19 -0.45 -10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0522 0.0237 0.0274 0.0287 0.0305 0.0292 74.04%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.045 0.065 0.095 0.17 0.115 0.115 0.135 -
P/RPS 0.79 0.94 0.44 0.75 0.49 0.47 0.65 13.82%
P/EPS -7.81 -7.82 -3.04 -12.14 -6.39 -11.98 -5.92 20.18%
EY -12.80 -12.78 -32.84 -8.24 -15.65 -8.35 -16.89 -16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.63 0.85 1.31 0.83 0.74 0.92 -38.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 25/11/16 30/08/16 27/05/16 29/02/16 26/11/15 25/08/15 -
Price 0.055 0.05 0.07 0.27 0.105 0.115 0.12 -
P/RPS 0.96 0.72 0.32 1.19 0.45 0.47 0.57 41.33%
P/EPS -9.55 -6.02 -2.24 -19.29 -5.83 -11.98 -5.26 48.55%
EY -10.47 -16.62 -44.57 -5.19 -17.14 -8.35 -19.00 -32.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.63 2.08 0.76 0.74 0.81 -24.53%

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