[XOXTECH] QoQ Quarter Result on 30-Sep-2024 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 8442.86%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 46,221 51,514 44,073 46,451 43,618 33,262 24,060 54.35%
PBT 9,340 7,548 8,712 8,602 6,368 6,533 -1,498 -
Tax -4,008 -3,817 -3,144 -5,159 -2,180 -3,099 -1,067 141.06%
NP 5,332 3,731 5,568 3,443 4,188 3,434 -2,565 -
-
NP to SH 2,920 -35 3,433 682 2,523 1,986 -3,747 -
-
Tax Rate 42.91% 50.57% 36.09% 59.97% 34.23% 47.44% - -
Total Cost 40,889 47,783 38,505 43,008 39,430 29,828 26,625 33.00%
-
Net Worth 43,976 46,200 40,659 34,493 30,472 25,021 23,770 50.53%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 43,976 46,200 40,659 34,493 30,472 25,021 23,770 50.53%
NOSH 884,848 896,183 896,183 896,183 896,183 896,183 896,183 -0.84%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.54% 7.24% 12.63% 7.41% 9.60% 10.32% -10.66% -
ROE 6.64% -0.08% 8.44% 1.98% 8.28% 7.94% -15.76% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.22 5.76 4.93 5.20 4.88 3.72 2.69 55.38%
EPS 0.33 0.00 0.38 0.08 0.28 0.22 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0517 0.0455 0.0386 0.0341 0.028 0.0266 51.52%
Adjusted Per Share Value based on latest NOSH - 884,848
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.22 5.82 4.98 5.25 4.93 3.76 2.72 54.24%
EPS 0.33 0.00 0.39 0.08 0.29 0.22 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0522 0.046 0.039 0.0344 0.0283 0.0269 50.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.055 0.06 0.055 0.07 0.07 0.04 0.04 -
P/RPS 1.05 1.04 1.12 1.35 1.43 1.07 1.49 -20.75%
P/EPS 16.67 -1,531.93 14.32 91.72 24.79 18.00 -9.54 -
EY 6.00 -0.07 6.98 1.09 4.03 5.56 -10.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.16 1.21 1.81 2.05 1.43 1.50 -18.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 30/08/24 30/05/24 26/02/24 29/11/23 23/08/23 31/05/23 -
Price 0.06 0.05 0.06 0.06 0.05 0.04 0.04 -
P/RPS 1.15 0.87 1.22 1.15 1.02 1.07 1.49 -15.81%
P/EPS 18.18 -1,276.61 15.62 78.62 17.71 18.00 -9.54 -
EY 5.50 -0.08 6.40 1.27 5.65 5.56 -10.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.97 1.32 1.55 1.47 1.43 1.50 -13.31%

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