[XOXTECH] QoQ TTM 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- 22.48%
YoY- 85.55%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 35,938 38,106 41,085 44,425 44,054 41,402 37,177 -2.22%
PBT -1,405 -2,379 -2,066 1,262 110 7 -2,487 -31.54%
Tax -1,607 -1,485 -1,410 -1,351 -1,128 -784 -676 77.65%
NP -3,012 -3,864 -3,476 -89 -1,018 -777 -3,163 -3.19%
-
NP to SH -5,943 -6,447 -5,927 -2,024 -2,611 -2,166 -4,054 28.89%
-
Tax Rate - - - 107.05% 1,025.45% 11,200.00% - -
Total Cost 38,950 41,970 44,561 44,514 45,072 42,179 40,340 -2.30%
-
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 584,288 454,446 194,285 197,500 188,333 176,666 205,000 100.38%
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 -8.38% -10.14% -8.46% -0.20% -2.31% -1.88% -8.51% -
ROE -9.86% -13.77% -27.29% -7.89% -10.00% -7.92% -13.43% -
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 6.15 8.39 21.15 22.49 23.39 23.44 18.14 -51.21%
EPS -1.02 -1.42 -3.05 -1.02 -1.39 -1.23 -1.98 -35.60%
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 4.01 4.25 4.58 4.96 4.92 4.62 4.15 -2.25%
EPS -0.66 -0.72 -0.66 -0.23 -0.29 -0.24 -0.45 28.93%
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 0.73 0.78 0.45 0.76 0.49 0.49 0.74 -0.89%
P/EPS -4.42 -4.58 -3.11 -16.59 -8.30 -9.38 -6.83 -25.08%
EY -22.60 -21.83 -32.11 -6.03 -12.06 -10.66 -14.65 33.33%
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 0.89 0.60 0.33 1.20 0.45 0.49 0.66 21.94%
P/EPS -5.41 -3.52 -2.29 -26.35 -7.57 -9.38 -6.07 -7.35%
EY -18.49 -28.37 -43.58 -3.80 -13.20 -10.66 -16.48 7.93%
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