[XOXTECH] YoY Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 127.04%
YoY- 72.16%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Revenue 46,221 76,880 16,380 15,115 20,303 9,268 27,998 8.00%
PBT 9,340 12,901 1,930 -48 71 -790 -1,918 -
Tax -4,008 -5,279 -507 -715 -1,081 -480 -2,513 7.43%
NP 5,332 7,622 1,423 -763 -1,010 -1,270 -4,431 -
-
NP to SH 2,920 4,509 288 -1,823 -1,837 -1,663 -5,992 -
-
Tax Rate 42.91% 40.92% 26.27% - 1,522.54% - - -
Total Cost 40,889 69,258 14,957 15,878 21,313 10,538 32,429 3.62%
-
Net Worth 43,976 30,472 30,472 31,179 19,859 32,369 46,684 -0.91%
Dividend
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Net Worth 43,976 30,472 30,472 31,179 19,859 32,369 46,684 -0.91%
NOSH 884,848 896,183 896,183 854,800 645,275 586,846 586,846 6.51%
Ratio Analysis
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
NP Margin 11.54% 9.91% 8.69% -5.05% -4.97% -13.70% -15.83% -
ROE 6.64% 14.80% 0.95% -5.85% -9.25% -5.14% -12.84% -
Per Share
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
RPS 5.22 8.60 1.83 1.92 3.16 1.59 4.79 1.32%
EPS 0.33 0.50 0.03 -0.14 -0.29 -0.28 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0341 0.0341 0.0397 0.0309 0.0554 0.0799 -7.03%
Adjusted Per Share Value based on latest NOSH - 896,183
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
RPS 5.22 8.69 1.85 1.71 2.29 1.05 3.16 8.01%
EPS 0.33 0.51 0.03 -0.21 -0.21 -0.19 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0344 0.0344 0.0352 0.0224 0.0366 0.0528 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/06/22 30/06/21 30/06/20 29/03/19 30/03/18 -
Price 0.055 0.07 0.03 0.065 0.07 0.05 0.085 -
P/RPS 1.05 0.81 1.64 3.38 2.22 3.15 1.77 -7.71%
P/EPS 16.67 13.87 93.09 -28.00 -24.49 -17.57 -8.29 -
EY 6.00 7.21 1.07 -3.57 -4.08 -5.69 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.05 0.88 1.64 2.27 0.90 1.06 0.71%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Date 22/11/24 29/11/23 26/08/22 27/09/21 25/08/20 29/05/19 18/05/18 -
Price 0.06 0.05 0.035 0.055 0.165 0.045 0.095 -
P/RPS 1.15 0.58 1.91 2.86 5.22 2.84 1.98 -8.01%
P/EPS 18.18 9.91 108.60 -23.70 -57.73 -15.81 -9.26 -
EY 5.50 10.09 0.92 -4.22 -1.73 -6.32 -10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.47 1.03 1.39 5.34 0.81 1.19 0.25%

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