[XOXTECH] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -39.99%
YoY- -35.54%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Revenue 71,171 56,584 42,350 37,040 37,553 35,938 44,054 7.36%
PBT 8,407 -5,547 -4,514 -6,149 -2,025 -1,405 110 90.04%
Tax -1,758 -2,275 -1,762 -4,434 -3,312 -1,607 -1,128 6.79%
NP 6,649 -7,822 -6,276 -10,583 -5,337 -3,012 -1,018 -
-
NP to SH 2,673 -10,655 -7,861 -11,746 -7,721 -5,943 -2,611 -
-
Tax Rate 20.91% - - - - - 1,025.45% -
Total Cost 64,522 64,406 48,626 47,623 42,890 38,950 45,072 5.45%
-
Net Worth 29,936 31,813 18,574 28,338 44,113 60,298 26,121 2.03%
Dividend
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Net Worth 29,936 31,813 18,574 28,338 44,113 60,298 26,121 2.03%
NOSH 896,183 896,183 645,275 586,846 586,846 584,288 188,333 25.98%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
NP Margin 9.34% -13.82% -14.82% -28.57% -14.21% -8.38% -2.31% -
ROE 8.93% -33.49% -42.32% -41.45% -17.50% -9.86% -10.00% -
Per Share
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
RPS 7.96 6.33 6.59 6.34 6.43 6.15 23.39 -14.75%
EPS 0.30 -1.19 -1.22 -2.01 -1.32 -1.02 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0356 0.0289 0.0485 0.0755 0.1032 0.1387 -18.97%
Adjusted Per Share Value based on latest NOSH - 896,183
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
RPS 8.04 6.39 4.79 4.19 4.24 4.06 4.98 7.35%
EPS 0.30 -1.20 -0.89 -1.33 -0.87 -0.67 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.036 0.021 0.032 0.0499 0.0681 0.0295 2.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Date 30/09/22 30/09/21 30/09/20 28/06/19 29/06/18 30/12/16 31/12/15 -
Price 0.025 0.06 0.085 0.04 0.085 0.045 0.115 -
P/RPS 0.31 0.95 1.29 0.63 1.32 0.73 0.49 -6.55%
P/EPS 8.36 -5.03 -6.95 -1.99 -6.43 -4.42 -8.30 -
EY 11.96 -19.87 -14.39 -50.26 -15.55 -22.60 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.69 2.94 0.82 1.13 0.44 0.83 -1.48%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Date 22/11/22 30/11/21 26/11/20 22/08/19 29/08/18 21/02/17 29/02/16 -
Price 0.03 0.055 0.08 0.05 0.065 0.055 0.105 -
P/RPS 0.38 0.87 1.21 0.79 1.01 0.89 0.45 -2.47%
P/EPS 10.03 -4.61 -6.54 -2.49 -4.92 -5.41 -7.57 -
EY 9.97 -21.68 -15.29 -40.21 -20.33 -18.49 -13.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.54 2.77 1.03 0.86 0.53 0.76 2.53%

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