[XOXTECH] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 10.6%
YoY- -13.82%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 41,198 33,140 39,162 35,522 33,372 31,552 41,085 0.18%
PBT 1,730 -2,612 -1,729 2,197 1,662 452 -2,066 -
Tax -2,236 -1,832 -2,003 -2,009 -1,844 -1,348 -1,410 35.87%
NP -506 -4,444 -3,732 188 -182 -896 -3,476 -72.23%
-
NP to SH -3,344 -7,652 -6,969 -3,009 -3,366 -3,776 -5,927 -31.64%
-
Tax Rate 129.25% - - 91.44% 110.95% 298.23% - -
Total Cost 41,704 37,584 42,894 35,334 33,554 32,448 44,561 -4.30%
-
Net Worth 51,651 52,469 54,514 59,772 60,298 46,808 21,238 80.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 51,651 52,469 54,514 59,772 60,298 46,808 21,238 80.55%
NOSH 586,846 586,846 586,846 586,846 586,846 586,850 189,967 111.67%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -1.23% -13.41% -9.53% 0.53% -0.55% -2.84% -8.46% -
ROE -6.47% -14.58% -12.78% -5.03% -5.58% -8.07% -27.91% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.05 5.67 6.70 6.08 5.71 6.94 21.63 -52.54%
EPS -0.58 -1.32 -1.26 -0.56 -0.64 -0.84 -3.12 -67.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0898 0.0933 0.1023 0.1032 0.103 0.1118 -14.45%
Adjusted Per Share Value based on latest NOSH - 586,846
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.60 3.70 4.37 3.96 3.72 3.52 4.58 0.29%
EPS -0.37 -0.85 -0.78 -0.34 -0.38 -0.42 -0.66 -31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0585 0.0608 0.0667 0.0673 0.0522 0.0237 80.47%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.135 0.085 0.08 0.075 0.045 0.065 0.095 -
P/RPS 1.91 1.50 1.19 1.23 0.79 0.94 0.44 165.39%
P/EPS -23.59 -6.49 -6.71 -14.56 -7.81 -7.82 -3.04 290.49%
EY -4.24 -15.41 -14.91 -6.87 -12.80 -12.78 -32.84 -74.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.95 0.86 0.73 0.44 0.63 0.85 47.81%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 29/11/17 25/08/17 23/05/17 21/02/17 25/11/16 30/08/16 -
Price 0.12 0.125 0.10 0.095 0.055 0.05 0.07 -
P/RPS 1.70 2.20 1.49 1.56 0.96 0.72 0.32 203.53%
P/EPS -20.97 -9.54 -8.38 -18.45 -9.55 -6.02 -2.24 342.38%
EY -4.77 -10.48 -11.93 -5.42 -10.47 -16.62 -44.57 -77.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.39 1.07 0.93 0.53 0.49 0.63 66.79%

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