[XOXTECH] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -8.77%
YoY- -197.65%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 39,162 35,716 35,938 38,106 41,085 44,425 44,054 -7.55%
PBT -1,729 -1,152 -1,405 -2,379 -2,066 1,262 110 -
Tax -2,003 -1,801 -1,607 -1,485 -1,410 -1,351 -1,128 46.68%
NP -3,732 -2,953 -3,012 -3,864 -3,476 -89 -1,018 137.94%
-
NP to SH -6,969 -6,201 -5,943 -6,447 -5,927 -2,024 -2,611 92.53%
-
Tax Rate - - - - - 107.05% 1,025.45% -
Total Cost 42,894 38,669 38,950 41,970 44,561 44,514 45,072 -3.25%
-
Net Worth 54,514 59,772 60,298 46,808 21,721 25,655 26,121 63.38%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 54,514 59,772 60,298 46,808 21,721 25,655 26,121 63.38%
NOSH 586,846 584,288 584,288 454,446 194,285 197,500 188,333 113.48%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -9.53% -8.27% -8.38% -10.14% -8.46% -0.20% -2.31% -
ROE -12.78% -10.37% -9.86% -13.77% -27.29% -7.89% -10.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.70 6.11 6.15 8.39 21.15 22.49 23.39 -56.57%
EPS -1.19 -1.06 -1.02 -1.42 -3.05 -1.02 -1.39 -9.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.1023 0.1032 0.103 0.1118 0.1299 0.1387 -23.24%
Adjusted Per Share Value based on latest NOSH - 586,850
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.37 3.99 4.01 4.25 4.58 4.96 4.92 -7.60%
EPS -0.78 -0.69 -0.66 -0.72 -0.66 -0.23 -0.29 93.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0667 0.0673 0.0522 0.0242 0.0286 0.0291 63.50%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.08 0.075 0.045 0.065 0.095 0.17 0.115 -
P/RPS 1.19 1.23 0.73 0.78 0.45 0.76 0.49 80.77%
P/EPS -6.71 -7.07 -4.42 -4.58 -3.11 -16.59 -8.30 -13.22%
EY -14.91 -14.15 -22.60 -21.83 -32.11 -6.03 -12.06 15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.44 0.63 0.85 1.31 0.83 2.39%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 23/05/17 21/02/17 25/11/16 30/08/16 27/05/16 29/02/16 -
Price 0.10 0.095 0.055 0.05 0.07 0.27 0.105 -
P/RPS 1.49 1.55 0.89 0.60 0.33 1.20 0.45 122.31%
P/EPS -8.38 -8.95 -5.41 -3.52 -2.29 -26.35 -7.57 7.01%
EY -11.93 -11.17 -18.49 -28.37 -43.58 -3.80 -13.20 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.93 0.53 0.49 0.63 2.08 0.76 25.64%

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