[XOXTECH] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 74.58%
YoY- 65.01%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 8,798 7,888 9,074 10,178 10,966 10,867 12,414 -20.42%
PBT 718 113 -2,800 564 -256 426 528 22.62%
Tax -585 -337 -294 -391 -463 -262 -235 83.17%
NP 133 -224 -3,094 173 -719 164 293 -40.79%
-
NP to SH -739 -944 -3,944 -316 -1,243 -424 -41 581.45%
-
Tax Rate 81.48% 298.23% - 69.33% - 61.50% 44.51% -
Total Cost 8,665 8,112 12,168 10,005 11,685 10,703 12,121 -19.96%
-
Net Worth 60,298 46,808 21,721 25,655 26,121 27,348 30,196 58.24%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 60,298 46,808 21,721 25,655 26,121 27,348 30,196 58.24%
NOSH 586,846 586,850 194,285 197,500 188,333 176,666 205,000 100.96%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.51% -2.84% -34.10% 1.70% -6.56% 1.51% 2.36% -
ROE -1.23% -2.02% -18.16% -1.23% -4.76% -1.55% -0.14% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.51 1.74 4.67 5.15 5.82 6.15 6.06 -60.23%
EPS -0.13 -0.21 -2.03 -0.16 -0.66 -0.24 -0.02 246.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.103 0.1118 0.1299 0.1387 0.1548 0.1473 -21.03%
Adjusted Per Share Value based on latest NOSH - 197,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.98 0.88 1.01 1.14 1.22 1.21 1.39 -20.70%
EPS -0.08 -0.11 -0.44 -0.04 -0.14 -0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0522 0.0242 0.0286 0.0291 0.0305 0.0337 58.25%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.045 0.065 0.095 0.17 0.115 0.115 0.135 -
P/RPS 2.99 3.74 2.03 3.30 1.98 1.87 2.23 21.48%
P/EPS -35.58 -31.29 -4.68 -106.25 -17.42 -47.92 -675.00 -85.81%
EY -2.81 -3.20 -21.37 -0.94 -5.74 -2.09 -0.15 599.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.63 0.85 1.31 0.83 0.74 0.92 -38.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 25/11/16 30/08/16 27/05/16 29/02/16 26/11/15 25/08/15 -
Price 0.055 0.05 0.07 0.27 0.105 0.115 0.12 -
P/RPS 3.65 2.88 1.50 5.24 1.80 1.87 1.98 50.06%
P/EPS -43.49 -24.07 -3.45 -168.75 -15.91 -47.92 -600.00 -82.47%
EY -2.30 -4.15 -29.00 -0.59 -6.29 -2.09 -0.17 463.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.63 2.08 0.76 0.74 0.81 -24.53%

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