[XOXTECH] YoY TTM Result on 31-Mar-2017 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -4.34%
YoY- -206.37%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 44,842 36,339 38,767 35,716 44,425 33,454 41,664 1.09%
PBT -1,876 -6,888 -1,897 -1,152 1,262 -12,815 -12,849 -24.77%
Tax -2,029 -4,322 -3,677 -1,801 -1,351 -568 -386 27.82%
NP -3,905 -11,210 -5,574 -2,953 -89 -13,383 -13,235 -16.52%
-
NP to SH -5,706 -11,994 -7,742 -6,201 -2,024 -14,009 -13,595 -12.05%
-
Tax Rate - - - - 107.05% - - -
Total Cost 48,747 47,549 44,341 38,669 44,514 46,837 54,899 -1.74%
-
Net Worth 22,579 26,701 42,244 59,772 25,655 26,346 38,540 -7.60%
Dividend
31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 22,579 26,701 42,244 59,772 25,655 26,346 38,540 -7.60%
NOSH 715,275 586,846 586,846 584,288 197,500 177,058 176,306 23.02%
Ratio Analysis
31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -8.71% -30.85% -14.38% -8.27% -0.20% -40.00% -31.77% -
ROE -25.27% -44.92% -18.33% -10.37% -7.89% -53.17% -35.27% -
Per Share
31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.73 6.22 6.63 6.11 22.49 18.89 23.63 -16.95%
EPS -0.86 -2.05 -1.33 -1.06 -1.02 -7.91 -7.71 -27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0457 0.0723 0.1023 0.1299 0.1488 0.2186 -24.10%
Adjusted Per Share Value based on latest NOSH - 586,846
31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.07 4.11 4.38 4.04 5.02 3.78 4.71 1.09%
EPS -0.64 -1.36 -0.87 -0.70 -0.23 -1.58 -1.54 -12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0302 0.0477 0.0676 0.029 0.0298 0.0436 -7.62%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/12/20 30/09/19 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.065 0.045 0.065 0.075 0.17 0.185 0.20 -
P/RPS 0.97 0.72 0.98 1.23 0.76 0.98 0.85 1.97%
P/EPS -7.59 -2.19 -4.91 -7.07 -16.59 -2.34 -2.59 17.24%
EY -13.18 -45.62 -20.39 -14.15 -6.03 -42.77 -38.56 -14.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.98 0.90 0.73 1.31 1.24 0.91 11.67%
Price Multiplier on Announcement Date
31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/02/21 21/11/19 15/11/18 23/05/17 27/05/16 22/05/15 23/05/14 -
Price 0.06 0.045 0.055 0.095 0.27 0.15 0.22 -
P/RPS 0.89 0.72 0.83 1.55 1.20 0.79 0.93 -0.64%
P/EPS -7.00 -2.19 -4.15 -8.95 -26.35 -1.90 -2.85 14.21%
EY -14.28 -45.62 -24.09 -11.17 -3.80 -52.75 -35.05 -12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.98 0.76 0.93 2.08 1.01 1.01 8.65%

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