[XOXTECH] QoQ Annualized Quarter Result on 31-Mar-2023

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- -101.64%
YoY- 98.64%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 164,441 153,760 133,048 88,249 85,585 67,488 65,520 84.37%
PBT 28,612 25,802 26,132 5,746 9,658 9,584 7,720 138.91%
Tax -13,913 -10,558 -12,396 -2,944 -2,502 -2,088 -2,028 259.78%
NP 14,698 15,244 13,736 2,802 7,156 7,496 5,692 87.89%
-
NP to SH 6,888 9,018 7,944 -80 4,889 5,238 1,152 228.35%
-
Tax Rate 48.63% 40.92% 47.44% 51.24% 25.91% 21.79% 26.27% -
Total Cost 149,742 138,516 119,312 85,447 78,429 59,992 59,828 84.03%
-
Net Worth 34,493 30,472 25,021 23,770 31,723 29,936 30,472 8.58%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 34,493 30,472 25,021 23,770 31,723 29,936 30,472 8.58%
NOSH 896,183 896,183 896,183 896,183 896,183 896,183 896,183 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.94% 9.91% 10.32% 3.18% 8.36% 11.11% 8.69% -
ROE 19.97% 29.59% 31.75% -0.34% 15.41% 17.50% 3.78% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 18.40 17.21 14.89 9.88 9.58 7.55 7.33 84.39%
EPS 0.77 1.00 0.88 -0.01 0.55 0.58 0.12 244.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0341 0.028 0.0266 0.0355 0.0335 0.0341 8.59%
Adjusted Per Share Value based on latest NOSH - 896,183
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 18.58 17.38 15.04 9.97 9.67 7.63 7.40 84.42%
EPS 0.78 1.02 0.90 -0.01 0.55 0.59 0.13 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0344 0.0283 0.0269 0.0359 0.0338 0.0344 8.70%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.07 0.07 0.04 0.04 0.045 0.025 0.03 -
P/RPS 0.38 0.41 0.27 0.41 0.47 0.33 0.41 -4.92%
P/EPS 9.08 6.94 4.50 -446.81 8.22 4.27 23.27 -46.51%
EY 11.01 14.42 22.22 -0.22 12.16 23.45 4.30 86.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.05 1.43 1.50 1.27 0.75 0.88 61.52%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 29/11/23 23/08/23 31/05/23 27/02/23 22/11/22 26/08/22 -
Price 0.06 0.05 0.04 0.04 0.045 0.03 0.035 -
P/RPS 0.33 0.29 0.27 0.41 0.47 0.40 0.48 -22.05%
P/EPS 7.78 4.95 4.50 -446.81 8.22 5.12 27.15 -56.43%
EY 12.85 20.18 22.22 -0.22 12.16 19.54 3.68 129.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.47 1.43 1.50 1.27 0.90 1.03 31.22%

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