[XOXTECH] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 7.0%
YoY- -3.05%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 38,767 35,716 44,425 33,454 41,664 53,277 56,561 -5.64%
PBT -1,897 -1,152 1,262 -12,815 -12,849 2,873 8,397 -
Tax -3,677 -1,801 -1,351 -568 -386 -1,740 -2,405 6.74%
NP -5,574 -2,953 -89 -13,383 -13,235 1,133 5,992 -
-
NP to SH -7,742 -6,201 -2,024 -14,009 -13,595 510 4,802 -
-
Tax Rate - - 107.05% - - 60.56% 28.64% -
Total Cost 44,341 38,669 44,514 46,837 54,899 52,144 50,569 -2.00%
-
Net Worth 42,244 59,772 25,655 26,346 38,540 49,268 48,298 -2.03%
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - 1,620 -
Div Payout % - - - - - - 33.75% -
Equity
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 42,244 59,772 25,655 26,346 38,540 49,268 48,298 -2.03%
NOSH 586,846 584,288 197,500 177,058 176,306 165,000 161,803 21.90%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -14.38% -8.27% -0.20% -40.00% -31.77% 2.13% 10.59% -
ROE -18.33% -10.37% -7.89% -53.17% -35.27% 1.04% 9.94% -
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.63 6.11 22.49 18.89 23.63 32.29 34.96 -22.55%
EPS -1.33 -1.06 -1.02 -7.91 -7.71 0.31 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.0723 0.1023 0.1299 0.1488 0.2186 0.2986 0.2985 -19.58%
Adjusted Per Share Value based on latest NOSH - 177,058
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.38 4.04 5.02 3.78 4.71 6.02 6.39 -5.64%
EPS -0.87 -0.70 -0.23 -1.58 -1.54 0.06 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.0477 0.0676 0.029 0.0298 0.0436 0.0557 0.0546 -2.05%
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.065 0.075 0.17 0.185 0.20 0.185 0.26 -
P/RPS 0.98 1.23 0.76 0.98 0.85 0.57 0.74 4.41%
P/EPS -4.91 -7.07 -16.59 -2.34 -2.59 59.85 8.76 -
EY -20.39 -14.15 -6.03 -42.77 -38.56 1.67 11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.90 0.73 1.31 1.24 0.91 0.62 0.87 0.52%
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/11/18 23/05/17 27/05/16 22/05/15 23/05/14 28/05/13 24/05/12 -
Price 0.055 0.095 0.27 0.15 0.22 0.22 0.26 -
P/RPS 0.83 1.55 1.20 0.79 0.93 0.68 0.74 1.78%
P/EPS -4.15 -8.95 -26.35 -1.90 -2.85 71.18 8.76 -
EY -24.09 -11.17 -3.80 -52.75 -35.05 1.40 11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.76 0.93 2.08 1.01 1.01 0.74 0.87 -2.05%

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