[XOXTECH] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 27.41%
YoY- 44.29%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 56,584 53,430 48,824 44,842 42,350 39,210 38,420 29.41%
PBT -5,547 -2,666 -2,359 -1,876 -4,514 -4,747 -6,071 -5.83%
Tax -2,275 -2,229 -1,978 -2,029 -1,762 -2,085 -2,244 0.91%
NP -7,822 -4,895 -4,337 -3,905 -6,276 -6,832 -8,315 -3.98%
-
NP to SH -10,655 -7,611 -6,554 -5,706 -7,861 -8,291 -9,650 6.82%
-
Tax Rate - - - - - - - -
Total Cost 64,406 58,325 53,161 48,747 48,626 46,042 46,735 23.81%
-
Net Worth 31,813 31,179 205,127 22,579 18,574 19,859 20,952 32.07%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 31,813 31,179 205,127 22,579 18,574 19,859 20,952 32.07%
NOSH 896,183 854,800 773,818 715,275 645,275 645,275 645,275 24.45%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -13.82% -9.16% -8.88% -8.71% -14.82% -17.42% -21.64% -
ROE -33.49% -24.41% -3.20% -25.27% -42.32% -41.75% -46.06% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.33 6.80 7.09 6.73 6.59 6.10 5.98 3.86%
EPS -1.19 -0.97 -0.95 -0.86 -1.22 -1.29 -1.50 -14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0356 0.0397 0.298 0.0339 0.0289 0.0309 0.0326 6.03%
Adjusted Per Share Value based on latest NOSH - 715,275
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.39 6.04 5.52 5.07 4.79 4.43 4.34 29.39%
EPS -1.20 -0.86 -0.74 -0.64 -0.89 -0.94 -1.09 6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0352 0.2318 0.0255 0.021 0.0224 0.0237 32.10%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.06 0.065 0.05 0.065 0.085 0.07 0.03 -
P/RPS 0.95 0.96 0.70 0.97 1.29 1.15 0.50 53.34%
P/EPS -5.03 -6.71 -5.25 -7.59 -6.95 -5.43 -2.00 84.83%
EY -19.87 -14.91 -19.04 -13.18 -14.39 -18.43 -50.05 -45.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.64 0.17 1.92 2.94 2.27 0.92 49.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 27/09/21 30/06/21 24/02/21 26/11/20 25/08/20 16/06/20 -
Price 0.055 0.055 0.065 0.06 0.08 0.165 0.07 -
P/RPS 0.87 0.81 0.92 0.89 1.21 2.70 1.17 -17.90%
P/EPS -4.61 -5.68 -6.83 -7.00 -6.54 -12.79 -4.66 -0.71%
EY -21.68 -17.62 -14.65 -14.28 -15.29 -7.82 -21.45 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.39 0.22 1.77 2.77 5.34 2.15 -19.92%

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