[XOXTECH] YoY TTM Result on 30-Jun-2015 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 71.06%
YoY- 73.92%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 35,007 39,162 41,085 37,177 39,396 50,276 56,308 -7.04%
PBT -7,184 -1,729 -2,066 -2,487 -14,813 -6,250 7,378 -
Tax -5,525 -2,003 -1,410 -676 -558 -1,206 -2,280 14.57%
NP -12,709 -3,732 -3,476 -3,163 -15,371 -7,456 5,098 -
-
NP to SH -14,007 -6,969 -5,927 -4,054 -15,543 -8,063 3,865 -
-
Tax Rate - - - - - - 30.90% -
Total Cost 47,716 42,894 44,561 40,340 54,767 57,732 51,210 -1.08%
-
Net Worth 34,239 54,514 21,721 30,196 28,501 44,360 48,430 -5.18%
Dividend
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 808 -
Div Payout % - - - - - - 20.92% -
Equity
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 34,239 54,514 21,721 30,196 28,501 44,360 48,430 -5.18%
NOSH 586,846 586,846 194,285 205,000 177,030 177,158 159,782 22.13%
Ratio Analysis
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -36.30% -9.53% -8.46% -8.51% -39.02% -14.83% 9.05% -
ROE -40.91% -12.78% -27.29% -13.43% -54.53% -18.18% 7.98% -
Per Share
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.99 6.70 21.15 18.14 22.25 28.38 35.24 -23.84%
EPS -2.40 -1.19 -3.05 -1.98 -8.78 -4.55 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.0586 0.0933 0.1118 0.1473 0.161 0.2504 0.3031 -22.31%
Adjusted Per Share Value based on latest NOSH - 205,000
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.91 4.37 4.58 4.15 4.40 5.61 6.28 -7.02%
EPS -1.56 -0.78 -0.66 -0.45 -1.73 -0.90 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.0382 0.0608 0.0242 0.0337 0.0318 0.0495 0.054 -5.18%
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.05 0.08 0.095 0.135 0.20 0.185 0.25 -
P/RPS 0.83 1.19 0.45 0.74 0.90 0.65 0.71 2.42%
P/EPS -2.09 -6.71 -3.11 -6.83 -2.28 -4.06 10.34 -
EY -47.95 -14.91 -32.11 -14.65 -43.90 -24.60 9.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.85 0.86 0.85 0.92 1.24 0.74 0.82 0.55%
Price Multiplier on Announcement Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/02/19 25/08/17 30/08/16 25/08/15 29/08/14 29/08/13 28/08/12 -
Price 0.05 0.10 0.07 0.12 0.215 0.18 0.26 -
P/RPS 0.83 1.49 0.33 0.66 0.97 0.63 0.74 1.77%
P/EPS -2.09 -8.38 -2.29 -6.07 -2.45 -3.95 10.75 -
EY -47.95 -11.93 -43.58 -16.48 -40.84 -25.28 9.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 0.85 1.07 0.63 0.81 1.34 0.72 0.86 -0.17%

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