[XOXTECH] YoY Annual (Unaudited) Result on 31-Mar-2021 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
YoY- 31.79%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/23 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 CAGR
Revenue 88,249 67,634 58,618 44,842 37,894 55,606 37,553 19.69%
PBT 5,746 -345 -2,547 -1,876 -6,673 -6,318 -2,025 -
Tax -2,944 -1,863 -2,595 -2,029 -2,107 -6,643 -3,312 -2.44%
NP 2,802 -2,208 -5,142 -3,905 -8,780 -12,961 -5,337 -
-
NP to SH -80 -5,873 -7,625 -5,706 -10,241 -15,679 -7,721 -61.76%
-
Tax Rate 51.24% - - - - - - -
Total Cost 85,447 69,842 63,760 48,747 46,674 68,567 42,890 15.60%
-
Net Worth 23,770 32,259 205,127 22,579 25,237 34,239 44,113 -12.19%
Dividend
31/03/23 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 CAGR
Net Worth 23,770 32,259 205,127 22,579 25,237 34,239 44,113 -12.19%
NOSH 896,183 896,183 773,818 715,275 645,275 586,846 586,846 9.31%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 CAGR
NP Margin 3.18% -3.26% -8.77% -8.71% -23.17% -23.31% -14.21% -
ROE -0.34% -18.21% -3.72% -25.27% -40.58% -45.79% -17.50% -
Per Share
31/03/23 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 CAGR
RPS 9.88 7.57 8.52 6.73 6.28 9.52 6.43 9.45%
EPS -0.01 -0.68 -1.13 -0.88 -1.74 -2.68 -1.32 -64.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0361 0.298 0.0339 0.0418 0.0586 0.0755 -19.70%
Adjusted Per Share Value based on latest NOSH - 773,818
31/03/23 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 CAGR
RPS 9.85 7.55 6.54 5.00 4.23 6.20 4.19 19.70%
EPS -0.01 -0.66 -0.85 -0.64 -1.14 -1.75 -0.86 -60.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.036 0.2289 0.0252 0.0282 0.0382 0.0492 -12.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 29/06/18 -
Price 0.04 0.04 0.05 0.065 0.045 0.05 0.085 -
P/RPS 0.41 0.53 0.59 0.97 0.72 0.53 1.32 -21.80%
P/EPS -446.81 -6.09 -4.51 -7.59 -2.65 -1.86 -6.43 144.05%
EY -0.22 -16.43 -22.15 -13.18 -37.69 -53.67 -15.55 -59.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.11 0.17 1.92 1.08 0.85 1.13 6.13%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 CAGR
Date 31/05/23 31/05/22 30/06/21 24/02/21 27/02/20 27/02/19 29/08/18 -
Price 0.04 0.035 0.065 0.06 0.045 0.05 0.065 -
P/RPS 0.41 0.46 0.76 0.89 0.72 0.53 1.01 -17.27%
P/EPS -446.81 -5.33 -5.87 -7.00 -2.65 -1.86 -4.92 158.19%
EY -0.22 -18.78 -17.04 -14.28 -37.69 -53.67 -20.33 -61.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.97 0.22 1.77 1.08 0.85 0.86 12.41%

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