[XOXTECH] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -5.05%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Revenue 85,585 62,654 44,842 37,046 40,330 35,522 42,681 10.84%
PBT 9,658 -1,994 -1,876 -4,158 -2,185 2,197 978 40.34%
Tax -2,502 -2,253 -2,029 -2,418 -3,544 -2,009 -1,487 8.00%
NP 7,156 -4,248 -3,905 -6,577 -5,730 188 -509 -
-
NP to SH 4,889 -8,166 -5,706 -7,958 -8,275 -3,009 -2,644 -
-
Tax Rate 25.91% - - - - 91.44% 152.04% -
Total Cost 78,429 66,902 48,747 43,623 46,060 35,334 43,190 9.23%
-
Net Worth 31,723 32,349 22,579 26,701 42,244 59,772 24,532 3.87%
Dividend
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Net Worth 31,723 32,349 22,579 26,701 42,244 59,772 24,532 3.87%
NOSH 896,183 896,183 715,275 586,846 586,846 586,846 188,857 25.92%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
NP Margin 8.36% -6.78% -8.71% -17.75% -14.21% 0.53% -1.19% -
ROE 15.41% -25.25% -25.27% -29.81% -19.59% -5.03% -10.78% -
Per Share
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
RPS 9.58 7.01 6.73 6.34 6.90 6.08 22.60 -11.92%
EPS 0.55 -0.95 -0.88 -1.36 -1.41 -0.56 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.0362 0.0339 0.0457 0.0723 0.1023 0.1299 -17.46%
Adjusted Per Share Value based on latest NOSH - 586,846
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
RPS 9.55 6.99 5.00 4.13 4.50 3.96 4.76 10.85%
EPS 0.55 -0.91 -0.64 -0.89 -0.92 -0.34 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0361 0.0252 0.0298 0.0471 0.0667 0.0274 3.86%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Date 30/12/22 31/12/21 31/12/20 30/09/19 28/09/18 31/03/17 31/03/16 -
Price 0.045 0.05 0.065 0.045 0.065 0.075 0.17 -
P/RPS 0.47 0.71 0.97 0.71 0.94 1.23 0.75 -6.68%
P/EPS 8.22 -5.47 -7.59 -3.30 -4.59 -14.56 -12.14 -
EY 12.16 -18.28 -13.18 -30.27 -21.79 -6.87 -8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.38 1.92 0.98 0.90 0.73 1.31 -0.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Date 27/02/23 25/02/22 24/02/21 21/11/19 15/11/18 23/05/17 27/05/16 -
Price 0.045 0.045 0.06 0.045 0.055 0.095 0.27 -
P/RPS 0.47 0.64 0.89 0.71 0.80 1.56 1.19 -12.84%
P/EPS 8.22 -4.92 -7.00 -3.30 -3.88 -18.45 -19.29 -
EY 12.16 -20.31 -14.28 -30.27 -25.75 -5.42 -5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.24 1.77 0.98 0.76 0.93 2.08 -7.04%

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