[XOXTECH] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 127.04%
YoY- 72.16%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 218,918 167,404 123,331 76,880 33,262 88,249 64,189 126.74%
PBT 37,719 30,171 21,459 12,901 6,533 5,746 7,244 200.71%
Tax -17,396 -13,579 -10,435 -5,279 -3,099 -2,944 -1,877 341.82%
NP 20,323 16,592 11,024 7,622 3,434 2,802 5,367 143.14%
-
NP to SH 8,564 8,599 5,166 4,509 1,986 -80 3,667 76.11%
-
Tax Rate 46.12% 45.01% 48.63% 40.92% 47.44% 51.24% 25.91% -
Total Cost 198,595 150,812 112,307 69,258 29,828 85,447 58,822 125.22%
-
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% 21.15% 14.98% 14.80% 7.94% -0.34% 11.56% -
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 18.73 13.80 8.60 3.72 9.88 7.18 126.82%
EPS 0.96 0.96 0.58 0.50 0.22 -0.01 0.41 76.42%
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 18.68 13.76 8.58 3.71 9.85 7.16 126.81%
EPS 0.96 0.96 0.58 0.50 0.22 -0.01 0.41 76.42%
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 0.29 0.51 0.81 1.07 0.41 0.63 -47.47%
P/EPS 6.26 5.72 12.11 13.87 18.00 -446.81 10.97 -31.22%
EY 15.97 17.50 8.26 7.21 5.56 -0.22 9.12 45.32%
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 0.32 0.43 0.58 1.07 0.41 0.63 -53.49%
P/EPS 5.22 6.24 10.38 9.91 18.00 -446.81 10.97 -39.07%
EY 19.17 16.04 9.63 10.09 5.56 -0.22 9.12 64.16%
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