[XOXTECH] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 14.24%
YoY- 51.5%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Revenue 153,760 65,520 60,460 40,606 37,072 37,330 31,552 25.37%
PBT 25,802 7,720 -192 142 -3,160 -2,557 452 78.16%
Tax -10,558 -2,028 -2,860 -2,162 -1,920 -3,350 -1,348 34.16%
NP 15,244 5,692 -3,052 -2,020 -5,080 -5,908 -896 -
-
NP to SH 9,018 1,152 -7,292 -3,674 -6,652 -7,989 -3,776 -
-
Tax Rate 40.92% 26.27% - 1,522.54% - - 298.23% -
Total Cost 138,516 59,828 63,512 42,626 42,152 43,238 32,448 23.02%
-
Net Worth 30,472 30,472 31,179 19,859 32,369 46,684 46,808 -5.94%
Dividend
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Net Worth 30,472 30,472 31,179 19,859 32,369 46,684 46,808 -5.94%
NOSH 896,183 896,183 854,800 645,275 586,846 586,846 586,850 6.23%
Ratio Analysis
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
NP Margin 9.91% 8.69% -5.05% -4.97% -13.70% -15.83% -2.84% -
ROE 29.59% 3.78% -23.39% -18.50% -20.55% -17.11% -8.07% -
Per Share
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 17.21 7.33 7.70 6.32 6.34 6.39 6.94 13.84%
EPS 1.00 0.12 -0.56 -0.58 -1.12 -1.37 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0341 0.0397 0.0309 0.0554 0.0799 0.103 -14.60%
Adjusted Per Share Value based on latest NOSH - 645,275
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 17.16 7.31 6.75 4.53 4.14 4.17 3.52 25.38%
EPS 1.01 0.13 -0.81 -0.41 -0.74 -0.89 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.034 0.0348 0.0222 0.0361 0.0521 0.0522 -5.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Date 29/09/23 30/06/22 30/06/21 30/06/20 29/03/19 30/03/18 30/09/16 -
Price 0.07 0.03 0.065 0.07 0.05 0.085 0.065 -
P/RPS 0.41 0.41 0.84 1.11 0.79 1.33 0.94 -11.17%
P/EPS 6.94 23.27 -7.00 -12.25 -4.39 -6.22 -7.82 -
EY 14.42 4.30 -14.28 -8.17 -22.77 -16.09 -12.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 0.88 1.64 2.27 0.90 1.06 0.63 18.35%
Price Multiplier on Announcement Date
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Date 29/11/23 26/08/22 27/09/21 25/08/20 29/05/19 18/05/18 25/11/16 -
Price 0.05 0.035 0.055 0.165 0.045 0.095 0.05 -
P/RPS 0.29 0.48 0.71 2.61 0.71 1.49 0.72 -12.17%
P/EPS 4.95 27.15 -5.92 -28.86 -3.95 -6.95 -6.02 -
EY 20.18 3.68 -16.88 -3.46 -25.30 -14.39 -16.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.03 1.39 5.34 0.81 1.19 0.49 16.98%

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