[XOXTECH] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 11.87%
YoY- -32.29%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 185,656 167,404 147,391 131,385 105,131 88,249 84,832 68.64%
PBT 31,230 30,215 20,005 13,855 10,349 5,746 8,395 140.27%
Tax -14,300 -13,582 -11,505 -7,179 -5,536 -2,944 -2,050 265.51%
NP 16,930 16,633 8,500 6,676 4,813 2,802 6,345 92.49%
-
NP to SH 6,603 8,624 1,444 1,810 1,618 -80 3,919 41.63%
-
Tax Rate 45.79% 44.95% 57.51% 51.82% 53.49% 51.24% 24.42% -
Total Cost 168,726 150,771 138,891 124,709 100,318 85,447 78,487 66.64%
-
Net Worth 46,200 40,659 34,493 30,472 25,021 23,770 31,723 28.51%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 46,200 40,659 34,493 30,472 25,021 23,770 31,723 28.51%
NOSH 896,183 896,183 896,183 896,183 896,183 896,183 896,183 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.12% 9.94% 5.77% 5.08% 4.58% 3.18% 7.48% -
ROE 14.29% 21.21% 4.19% 5.94% 6.47% -0.34% 12.35% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 20.78 18.73 16.49 14.70 11.76 9.88 9.49 68.70%
EPS 0.74 0.97 0.16 0.20 0.18 -0.01 0.44 41.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0517 0.0455 0.0386 0.0341 0.028 0.0266 0.0355 28.51%
Adjusted Per Share Value based on latest NOSH - 896,183
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 20.72 18.68 16.45 14.66 11.73 9.85 9.47 68.61%
EPS 0.74 0.96 0.16 0.20 0.18 -0.01 0.44 41.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0454 0.0385 0.034 0.0279 0.0265 0.0354 28.58%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.06 0.055 0.07 0.07 0.04 0.04 0.045 -
P/RPS 0.29 0.29 0.42 0.48 0.34 0.41 0.47 -27.54%
P/EPS 8.12 5.70 43.32 34.56 22.09 -446.81 10.26 -14.45%
EY 12.31 17.55 2.31 2.89 4.53 -0.22 9.75 16.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.21 1.81 2.05 1.43 1.50 1.27 -5.86%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 26/02/24 29/11/23 23/08/23 31/05/23 27/02/23 -
Price 0.05 0.06 0.06 0.05 0.04 0.04 0.045 -
P/RPS 0.24 0.32 0.36 0.34 0.34 0.41 0.47 -36.13%
P/EPS 6.77 6.22 37.13 24.69 22.09 -446.81 10.26 -24.22%
EY 14.78 16.08 2.69 4.05 4.53 -0.22 9.75 31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.32 1.55 1.47 1.43 1.50 1.27 -16.45%

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