[XOXTECH] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -16.13%
YoY- 8.2%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 67,634 60,767 56,584 53,430 48,824 44,842 42,350 36.66%
PBT -345 -2,167 -5,547 -2,666 -2,359 -1,876 -4,514 -82.01%
Tax -1,863 -2,256 -2,275 -2,229 -1,978 -2,029 -1,762 3.78%
NP -2,208 -4,423 -7,822 -4,895 -4,337 -3,905 -6,276 -50.19%
-
NP to SH -6,565 -8,736 -10,655 -7,611 -6,554 -5,706 -7,861 -11.32%
-
Tax Rate - - - - - - - -
Total Cost 69,842 65,190 64,406 58,325 53,161 48,747 48,626 27.32%
-
Net Worth 32,259 32,349 31,813 31,179 205,127 22,579 18,574 44.53%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 32,259 32,349 31,813 31,179 205,127 22,579 18,574 44.53%
NOSH 896,183 896,183 896,183 854,800 773,818 715,275 645,275 24.50%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -3.26% -7.28% -13.82% -9.16% -8.88% -8.71% -14.82% -
ROE -20.35% -27.01% -33.49% -24.41% -3.20% -25.27% -42.32% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.57 6.80 6.33 6.80 7.09 6.73 6.59 9.69%
EPS -0.73 -0.98 -1.19 -0.97 -0.95 -0.86 -1.22 -29.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.0362 0.0356 0.0397 0.298 0.0339 0.0289 16.00%
Adjusted Per Share Value based on latest NOSH - 854,800
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.55 6.78 6.31 5.96 5.45 5.00 4.73 36.62%
EPS -0.73 -0.97 -1.19 -0.85 -0.73 -0.64 -0.88 -11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0361 0.0355 0.0348 0.2289 0.0252 0.0207 44.66%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.04 0.05 0.06 0.065 0.05 0.065 0.085 -
P/RPS 0.53 0.74 0.95 0.96 0.70 0.97 1.29 -44.76%
P/EPS -5.44 -5.11 -5.03 -6.71 -5.25 -7.59 -6.95 -15.07%
EY -18.37 -19.55 -19.87 -14.91 -19.04 -13.18 -14.39 17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.38 1.69 1.64 0.17 1.92 2.94 -47.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 30/11/21 27/09/21 30/06/21 24/02/21 26/11/20 -
Price 0.035 0.045 0.055 0.055 0.065 0.06 0.08 -
P/RPS 0.46 0.66 0.87 0.81 0.92 0.89 1.21 -47.55%
P/EPS -4.76 -4.60 -4.61 -5.68 -6.83 -7.00 -6.54 -19.10%
EY -20.99 -21.72 -21.68 -17.62 -14.65 -14.28 -15.29 23.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.24 1.54 1.39 0.22 1.77 2.77 -50.35%

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