[XOXTECH] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 46.57%
YoY- 86.68%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 36,876 40,518 38,106 41,402 35,061 47,657 56,408 -6.32%
PBT -5,191 -5,295 -2,379 7 -15,496 -8,659 6,348 -
Tax -4,610 -3,009 -1,485 -784 -538 -948 -2,038 13.37%
NP -9,801 -8,304 -3,864 -777 -16,034 -9,607 4,310 -
-
NP to SH -11,350 -10,704 -6,447 -2,166 -16,256 -10,077 3,132 -
-
Tax Rate - - - 11,200.00% - - 32.10% -
Total Cost 46,677 48,822 41,970 42,179 51,095 57,264 52,098 -1.67%
-
Net Worth 32,369 46,684 46,808 27,348 26,226 42,888 48,507 -6.03%
Dividend
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 32,369 46,684 46,808 27,348 26,226 42,888 48,507 -6.03%
NOSH 586,846 586,846 454,446 176,666 176,488 177,666 159,615 22.17%
Ratio Analysis
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -26.58% -20.49% -10.14% -1.88% -45.73% -20.16% 7.64% -
ROE -35.06% -22.93% -13.77% -7.92% -61.98% -23.50% 6.46% -
Per Share
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.31 6.93 8.39 23.44 19.87 26.82 35.34 -23.27%
EPS -1.94 -1.83 -1.42 -1.23 -9.21 -5.67 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0799 0.103 0.1548 0.1486 0.2414 0.3039 -23.03%
Adjusted Per Share Value based on latest NOSH - 176,666
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.17 4.58 4.31 4.68 3.96 5.39 6.37 -6.30%
EPS -1.28 -1.21 -0.73 -0.24 -1.84 -1.14 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0528 0.0529 0.0309 0.0296 0.0485 0.0548 -6.01%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.05 0.085 0.065 0.115 0.19 0.20 0.25 -
P/RPS 0.79 1.23 0.78 0.49 0.96 0.75 0.71 1.65%
P/EPS -2.57 -4.64 -4.58 -9.38 -2.06 -3.53 12.74 -
EY -38.85 -21.55 -21.83 -10.66 -48.48 -28.36 7.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.06 0.63 0.74 1.28 0.83 0.82 1.44%
Price Multiplier on Announcement Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/05/19 18/05/18 25/11/16 26/11/15 28/11/14 29/11/13 28/11/12 -
Price 0.045 0.095 0.05 0.115 0.22 0.185 0.22 -
P/RPS 0.71 1.37 0.60 0.49 1.11 0.69 0.62 2.10%
P/EPS -2.32 -5.19 -3.52 -9.38 -2.39 -3.26 11.21 -
EY -43.17 -19.28 -28.37 -10.66 -41.87 -30.66 8.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 0.49 0.74 1.48 0.77 0.72 1.82%

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