[XOXTECH] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 13.98%
YoY- 27.65%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 40,330 35,522 42,681 33,017 40,940 52,422 56,464 -5.04%
PBT -2,185 2,197 978 -4,020 -6,684 2,114 8,121 -
Tax -3,544 -2,009 -1,487 -588 -574 -1,668 -2,388 6.25%
NP -5,730 188 -509 -4,608 -7,258 446 5,733 -
-
NP to SH -8,275 -3,009 -2,644 -5,350 -7,396 -20 4,453 -
-
Tax Rate - 91.44% 152.04% - - 78.90% 29.41% -
Total Cost 46,060 35,334 43,190 37,625 48,198 51,976 50,730 -1.47%
-
Net Worth 42,244 59,772 24,532 26,305 38,740 44,790 48,163 -1.99%
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - 1,075 -
Div Payout % - - - - - - 24.15% -
Equity
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 42,244 59,772 24,532 26,305 38,740 44,790 48,163 -1.99%
NOSH 586,846 586,846 188,857 176,784 177,220 150,000 161,352 21.95%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -14.21% 0.53% -1.19% -13.96% -17.73% 0.85% 10.15% -
ROE -19.59% -5.03% -10.78% -20.34% -19.09% -0.04% 9.25% -
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.90 6.08 22.60 18.68 23.10 34.95 34.99 -22.09%
EPS -1.41 -0.56 -1.40 -3.03 -4.17 -0.01 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.0723 0.1023 0.1299 0.1488 0.2186 0.2986 0.2985 -19.58%
Adjusted Per Share Value based on latest NOSH - 177,058
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.50 3.96 4.76 3.68 4.57 5.85 6.30 -5.04%
EPS -0.92 -0.34 -0.30 -0.60 -0.83 0.00 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0471 0.0667 0.0274 0.0294 0.0432 0.05 0.0537 -1.99%
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.065 0.075 0.17 0.185 0.20 0.185 0.26 -
P/RPS 0.94 1.23 0.75 0.99 0.87 0.53 0.74 3.74%
P/EPS -4.59 -14.56 -12.14 -6.11 -4.79 -1,387.50 9.42 -
EY -21.79 -6.87 -8.24 -16.36 -20.87 -0.07 10.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.90 0.73 1.31 1.24 0.91 0.62 0.87 0.52%
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/11/18 23/05/17 27/05/16 22/05/15 23/05/14 28/05/13 24/05/12 -
Price 0.055 0.095 0.27 0.15 0.22 0.22 0.26 -
P/RPS 0.80 1.56 1.19 0.80 0.95 0.63 0.74 1.20%
P/EPS -3.88 -18.45 -19.29 -4.96 -5.27 -1,650.00 9.42 -
EY -25.75 -5.42 -5.19 -20.18 -18.97 -0.06 10.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.76 0.93 2.08 1.01 1.01 0.74 0.87 -2.05%

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