[XOXTECH] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -16.13%
YoY- 8.2%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Revenue 188,259 131,385 68,899 53,430 39,210 36,876 40,518 26.62%
PBT 34,202 13,855 1,633 -2,666 -4,747 -5,191 -5,295 -
Tax -16,128 -7,179 -1,655 -2,229 -2,085 -4,610 -3,009 29.43%
NP 18,074 6,676 -22 -4,895 -6,832 -9,801 -8,304 -
-
NP to SH 7,000 1,810 -4,454 -7,611 -8,291 -11,350 -10,704 -
-
Tax Rate 47.16% 51.82% 101.35% - - - - -
Total Cost 170,185 124,709 68,921 58,325 46,042 46,677 48,822 21.15%
-
Net Worth 44,540 30,472 30,472 31,179 19,859 32,369 46,684 -0.71%
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 44,540 30,472 30,472 31,179 19,859 32,369 46,684 -0.71%
NOSH 896,184 896,183 896,183 854,800 645,275 586,846 586,846 6.72%
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 9.60% 5.08% -0.03% -9.16% -17.42% -26.58% -20.49% -
ROE 15.72% 5.94% -14.62% -24.41% -41.75% -35.06% -22.93% -
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 21.01 14.70 7.71 6.80 6.10 6.31 6.93 18.58%
EPS 0.78 0.20 -0.50 -0.97 -1.29 -1.94 -1.83 -
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 - 854,800
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
RPS 21.01 14.66 7.69 5.96 4.38 4.11 4.52 26.63%
EPS 0.78 0.20 -0.50 -0.85 -0.93 -1.27 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.034 0.034 0.0348 0.0222 0.0361 0.0521 -0.72%
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 0.26 0.48 0.39 0.96 1.15 0.79 1.23 -21.24%
P/EPS 7.04 34.56 -6.02 -6.71 -5.43 -2.57 -4.64 -
EY 14.20 2.89 -16.61 -14.91 -18.43 -38.85 -21.55 -
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 0.29 0.34 0.45 0.81 2.70 0.71 1.37 -21.22%
P/EPS 7.68 24.69 -7.02 -5.68 -12.79 -2.32 -5.19 -
EY 13.02 4.05 -14.24 -17.62 -7.82 -43.17 -19.28 -
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