[XOXTECH] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -30.25%
YoY- 39.87%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Revenue 67,488 60,414 42,988 37,974 37,553 33,372 43,666 6.65%
PBT 9,584 -7,920 -1,280 -3,710 -2,025 1,662 340 63.95%
Tax -2,088 -2,298 -1,958 -2,206 -3,312 -1,844 -1,450 5.54%
NP 7,496 -10,218 -3,238 -5,916 -5,337 -182 -1,110 -
-
NP to SH 5,238 -11,854 -4,785 -7,576 -7,721 -3,366 -3,334 -
-
Tax Rate 21.79% - - - - 110.95% 426.47% -
Total Cost 59,992 70,632 46,226 43,890 42,890 33,554 44,776 4.42%
-
Net Worth 29,936 31,813 18,574 28,338 44,113 60,298 25,690 2.29%
Dividend
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Net Worth 29,936 31,813 18,574 28,338 44,113 60,298 25,690 2.29%
NOSH 896,183 896,183 645,275 586,846 586,846 586,846 185,222 26.29%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
NP Margin 11.11% -16.91% -7.53% -15.58% -14.21% -0.55% -2.54% -
ROE 17.50% -37.26% -25.76% -26.73% -17.50% -5.58% -12.98% -
Per Share
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
RPS 7.55 6.76 6.69 6.50 6.43 5.71 23.57 -15.51%
EPS 0.58 -1.40 -0.75 -1.30 -1.32 -0.64 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0356 0.0289 0.0485 0.0755 0.1032 0.1387 -18.97%
Adjusted Per Share Value based on latest NOSH - 645,275
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
RPS 7.63 6.83 4.86 4.29 4.24 3.77 4.93 6.68%
EPS 0.59 -1.34 -0.54 -0.86 -0.87 -0.38 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.036 0.021 0.032 0.0499 0.0681 0.029 2.29%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Date 30/09/22 30/09/21 30/09/20 28/06/19 29/06/18 30/12/16 31/12/15 -
Price 0.025 0.06 0.085 0.04 0.085 0.045 0.115 -
P/RPS 0.33 0.89 1.27 0.62 1.32 0.79 0.49 -5.68%
P/EPS 4.27 -4.52 -11.42 -3.08 -6.43 -7.81 -6.39 -
EY 23.45 -22.11 -8.76 -32.42 -15.55 -12.80 -15.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.69 2.94 0.82 1.13 0.44 0.83 -1.48%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Date 22/11/22 30/11/21 26/11/20 22/08/19 29/08/18 21/02/17 29/02/16 -
Price 0.03 0.055 0.08 0.05 0.065 0.055 0.105 -
P/RPS 0.40 0.81 1.20 0.77 1.01 0.96 0.45 -1.72%
P/EPS 5.12 -4.15 -10.74 -3.86 -4.92 -9.55 -5.83 -
EY 19.54 -24.12 -9.31 -25.93 -20.33 -10.47 -17.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.54 2.77 1.03 0.86 0.53 0.76 2.53%

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