[XOXTECH] QoQ TTM Result on 31-Mar-2023

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- -102.04%
YoY- 98.78%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 147,391 131,385 105,131 88,249 84,832 71,171 68,899 65.79%
PBT 20,005 13,855 10,349 5,746 8,395 8,407 1,633 428.99%
Tax -11,505 -7,179 -5,536 -2,944 -2,050 -1,758 -1,655 262.95%
NP 8,500 6,676 4,813 2,802 6,345 6,649 -22 -
-
NP to SH 1,444 1,810 1,618 -80 3,919 2,673 -4,454 -
-
Tax Rate 57.51% 51.82% 53.49% 51.24% 24.42% 20.91% 101.35% -
Total Cost 138,891 124,709 100,318 85,447 78,487 64,522 68,921 59.34%
-
Net Worth 34,493 30,472 25,021 23,770 31,723 29,936 30,472 8.58%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 34,493 30,472 25,021 23,770 31,723 29,936 30,472 8.58%
NOSH 896,183 896,183 896,183 896,183 896,183 896,183 896,183 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.77% 5.08% 4.58% 3.18% 7.48% 9.34% -0.03% -
ROE 4.19% 5.94% 6.47% -0.34% 12.35% 8.93% -14.62% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.49 14.70 11.76 9.88 9.49 7.96 7.71 65.77%
EPS 0.16 0.20 0.18 -0.01 0.44 0.30 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0341 0.028 0.0266 0.0355 0.0335 0.0341 8.59%
Adjusted Per Share Value based on latest NOSH - 896,183
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.66 14.85 11.88 9.97 9.59 8.04 7.79 65.76%
EPS 0.16 0.20 0.18 -0.01 0.44 0.30 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0344 0.0283 0.0269 0.0359 0.0338 0.0344 8.70%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.07 0.07 0.04 0.04 0.045 0.025 0.03 -
P/RPS 0.42 0.48 0.34 0.41 0.47 0.31 0.39 5.05%
P/EPS 43.32 34.56 22.09 -446.81 10.26 8.36 -6.02 -
EY 2.31 2.89 4.53 -0.22 9.75 11.96 -16.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.05 1.43 1.50 1.27 0.75 0.88 61.52%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 29/11/23 23/08/23 31/05/23 27/02/23 22/11/22 26/08/22 -
Price 0.06 0.05 0.04 0.04 0.045 0.03 0.035 -
P/RPS 0.36 0.34 0.34 0.41 0.47 0.38 0.45 -13.78%
P/EPS 37.13 24.69 22.09 -446.81 10.26 10.03 -7.02 -
EY 2.69 4.05 4.53 -0.22 9.75 9.97 -14.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.47 1.43 1.50 1.27 0.90 1.03 31.22%

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