[XOXTECH] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 31.11%
YoY- -43.12%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 164,441 85,585 62,654 44,842 37,046 40,330 35,522 25.45%
PBT 28,612 9,658 -1,994 -1,876 -4,158 -2,185 2,197 46.21%
Tax -13,913 -2,502 -2,253 -2,029 -2,418 -3,544 -2,009 33.16%
NP 14,698 7,156 -4,248 -3,905 -6,577 -5,730 188 90.63%
-
NP to SH 6,888 4,889 -8,166 -5,706 -7,958 -8,275 -3,009 -
-
Tax Rate 48.63% 25.91% - - - - 91.44% -
Total Cost 149,742 78,429 66,902 48,747 43,623 46,060 35,334 23.83%
-
Net Worth 34,493 31,723 32,349 22,579 26,701 42,244 59,772 -7.81%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 34,493 31,723 32,349 22,579 26,701 42,244 59,772 -7.81%
NOSH 896,183 896,183 896,183 715,275 586,846 586,846 586,846 6.46%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin 8.94% 8.36% -6.78% -8.71% -17.75% -14.21% 0.53% -
ROE 19.97% 15.41% -25.25% -25.27% -29.81% -19.59% -5.03% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 18.40 9.58 7.01 6.73 6.34 6.90 6.08 17.80%
EPS 0.77 0.55 -0.95 -0.88 -1.36 -1.41 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0355 0.0362 0.0339 0.0457 0.0723 0.1023 -13.43%
Adjusted Per Share Value based on latest NOSH - 896,183
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 18.35 9.55 6.99 5.00 4.13 4.50 3.96 25.47%
EPS 0.77 0.55 -0.91 -0.64 -0.89 -0.92 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0385 0.0354 0.0361 0.0252 0.0298 0.0471 0.0667 -7.81%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 30/09/19 28/09/18 31/03/17 -
Price 0.07 0.045 0.05 0.065 0.045 0.065 0.075 -
P/RPS 0.38 0.47 0.71 0.97 0.71 0.94 1.23 -15.95%
P/EPS 9.08 8.22 -5.47 -7.59 -3.30 -4.59 -14.56 -
EY 11.01 12.16 -18.28 -13.18 -30.27 -21.79 -6.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.27 1.38 1.92 0.98 0.90 0.73 14.38%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Date 26/02/24 27/02/23 25/02/22 24/02/21 21/11/19 15/11/18 23/05/17 -
Price 0.06 0.045 0.045 0.06 0.045 0.055 0.095 -
P/RPS 0.33 0.47 0.64 0.89 0.71 0.80 1.56 -20.53%
P/EPS 7.78 8.22 -4.92 -7.00 -3.30 -3.88 -18.45 -
EY 12.85 12.16 -20.31 -14.28 -30.27 -25.75 -5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.27 1.24 1.77 0.98 0.76 0.93 7.85%

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