[XOXTECH] YoY Annualized Quarter Result on 31-Mar-2020

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 58.17%
YoY- 35.6%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 30/06/23 31/03/23 31/03/20 30/09/17 31/12/17 CAGR
Revenue 182,622 133,048 88,249 39,176 33,140 41,198 26.89%
PBT 32,913 26,132 5,746 -752 -2,612 1,730 60.18%
Tax -14,813 -12,396 -2,944 -2,468 -1,832 -2,236 35.31%
NP 18,100 13,736 2,802 -3,220 -4,444 -506 -
-
NP to SH 9,380 7,944 -80 -4,284 -7,652 -3,344 -
-
Tax Rate 45.01% 47.44% 51.24% - - 129.25% -
Total Cost 164,522 119,312 85,447 42,396 37,584 41,704 24.54%
-
Net Worth 40,659 25,021 23,770 20,952 52,469 51,651 -3.75%
Dividend
31/03/24 30/06/23 31/03/23 31/03/20 30/09/17 31/12/17 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/24 30/06/23 31/03/23 31/03/20 30/09/17 31/12/17 CAGR
Net Worth 40,659 25,021 23,770 20,952 52,469 51,651 -3.75%
NOSH 896,183 896,183 896,183 645,275 586,846 586,846 7.00%
Ratio Analysis
31/03/24 30/06/23 31/03/23 31/03/20 30/09/17 31/12/17 CAGR
NP Margin 9.91% 10.32% 3.18% -8.22% -13.41% -1.23% -
ROE 23.07% 31.75% -0.34% -20.45% -14.58% -6.47% -
Per Share
31/03/24 30/06/23 31/03/23 31/03/20 30/09/17 31/12/17 CAGR
RPS 20.44 14.89 9.88 6.10 5.67 7.05 18.56%
EPS 1.05 0.88 -0.01 -0.68 -1.32 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0455 0.028 0.0266 0.0326 0.0898 0.0884 -10.07%
Adjusted Per Share Value based on latest NOSH - 645,275
31/03/24 30/06/23 31/03/23 31/03/20 30/09/17 31/12/17 CAGR
RPS 20.64 15.04 9.97 4.43 3.75 4.66 26.87%
EPS 1.06 0.90 -0.01 -0.48 -0.86 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.0283 0.0269 0.0237 0.0593 0.0584 -3.74%
Price Multiplier on Financial Quarter End Date
31/03/24 30/06/23 31/03/23 31/03/20 30/09/17 31/12/17 CAGR
Date 29/03/24 30/06/23 31/03/23 31/03/20 29/09/17 29/12/17 -
Price 0.055 0.04 0.04 0.03 0.085 0.135 -
P/RPS 0.27 0.27 0.41 0.49 1.50 1.91 -26.86%
P/EPS 5.24 4.50 -446.81 -4.50 -6.49 -23.59 -
EY 19.09 22.22 -0.22 -22.22 -15.41 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.43 1.50 0.92 0.95 1.53 -3.68%
Price Multiplier on Announcement Date
31/03/24 30/06/23 31/03/23 31/03/20 30/09/17 31/12/17 CAGR
Date 30/05/24 23/08/23 31/05/23 16/06/20 29/11/17 12/02/18 -
Price 0.06 0.04 0.04 0.07 0.125 0.12 -
P/RPS 0.29 0.27 0.41 1.15 2.20 1.70 -24.63%
P/EPS 5.72 4.50 -446.81 -10.50 -9.54 -20.97 -
EY 17.50 22.22 -0.22 -9.52 -10.48 -4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.43 1.50 2.15 1.39 1.36 -0.47%

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