[XOXTECH] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -258.37%
YoY- -165.49%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 55,606 47,052 37,553 27,998 20,599 8,285 39,162 26.24%
PBT -6,318 -2,550 -2,025 -1,918 865 -653 -1,729 136.68%
Tax -6,643 -4,135 -3,312 -2,513 -1,118 -458 -2,003 121.90%
NP -12,961 -6,685 -5,337 -4,431 -253 -1,111 -3,732 128.81%
-
NP to SH -15,679 -9,655 -7,721 -5,992 -1,672 -1,913 -6,969 71.44%
-
Tax Rate - - - - 129.25% - - -
Total Cost 68,567 53,737 42,890 32,429 20,852 9,396 42,894 36.59%
-
Net Worth 34,239 42,244 44,113 46,684 51,651 52,469 54,514 -26.59%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 34,239 42,244 44,113 46,684 51,651 52,469 54,514 -26.59%
NOSH 586,846 586,846 586,846 586,846 586,846 586,846 586,846 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -23.31% -14.21% -14.21% -15.83% -1.23% -13.41% -9.53% -
ROE -45.79% -22.86% -17.50% -12.84% -3.24% -3.65% -12.78% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.52 8.05 6.43 4.79 3.53 1.42 6.70 26.30%
EPS -2.68 -1.65 -1.32 -1.03 -0.29 -0.33 -1.26 65.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0723 0.0755 0.0799 0.0884 0.0898 0.0933 -26.59%
Adjusted Per Share Value based on latest NOSH - 586,846
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.28 5.32 4.24 3.16 2.33 0.94 4.43 26.11%
EPS -1.77 -1.09 -0.87 -0.68 -0.19 -0.22 -0.79 70.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0477 0.0499 0.0528 0.0584 0.0593 0.0616 -26.58%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.05 0.065 0.085 0.085 0.135 0.085 0.08 -
P/RPS 0.53 0.81 1.32 1.77 3.83 5.99 1.19 -41.59%
P/EPS -1.86 -3.93 -6.43 -8.29 -47.18 -25.96 -6.71 -57.38%
EY -53.67 -25.42 -15.55 -12.06 -2.12 -3.85 -14.91 134.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 1.13 1.06 1.53 0.95 0.86 -0.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 15/11/18 29/08/18 18/05/18 12/02/18 29/11/17 25/08/17 -
Price 0.05 0.055 0.065 0.095 0.12 0.125 0.10 -
P/RPS 0.53 0.68 1.01 1.98 3.40 8.82 1.49 -49.70%
P/EPS -1.86 -3.33 -4.92 -9.26 -41.93 -38.18 -8.38 -63.24%
EY -53.67 -30.04 -20.33 -10.79 -2.38 -2.62 -11.93 171.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.76 0.86 1.19 1.36 1.39 1.07 -14.18%

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