[XOXTECH] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 36.38%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 184,884 218,918 182,622 164,441 153,760 133,048 88,249 63.50%
PBT 37,360 37,719 32,913 28,612 25,802 26,132 5,746 247.17%
Tax -16,032 -17,396 -14,813 -13,913 -10,558 -12,396 -2,944 208.57%
NP 21,328 20,323 18,100 14,698 15,244 13,736 2,802 285.52%
-
NP to SH 11,680 8,564 9,380 6,888 9,018 7,944 -80 -
-
Tax Rate 42.91% 46.12% 45.01% 48.63% 40.92% 47.44% 51.24% -
Total Cost 163,556 198,595 164,522 149,742 138,516 119,312 85,447 53.98%
-
Net Worth 43,976 46,200 40,659 34,493 30,472 25,021 23,770 50.53%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 43,976 46,200 40,659 34,493 30,472 25,021 23,770 50.53%
NOSH 884,848 896,183 896,183 896,183 896,183 896,183 896,183 -0.84%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.54% 9.28% 9.91% 8.94% 9.91% 10.32% 3.18% -
ROE 26.56% 18.54% 23.07% 19.97% 29.59% 31.75% -0.34% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 20.89 24.50 20.44 18.40 17.21 14.89 9.88 64.51%
EPS 1.32 0.96 1.05 0.77 1.00 0.88 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0517 0.0455 0.0386 0.0341 0.028 0.0266 51.52%
Adjusted Per Share Value based on latest NOSH - 884,848
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 20.89 24.74 20.64 18.58 17.38 15.04 9.97 63.52%
EPS 1.32 0.97 1.06 0.78 1.02 0.90 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0522 0.046 0.039 0.0344 0.0283 0.0269 50.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.055 0.06 0.055 0.07 0.07 0.04 0.04 -
P/RPS 0.26 0.24 0.27 0.38 0.41 0.27 0.41 -26.12%
P/EPS 4.17 6.26 5.24 9.08 6.94 4.50 -446.81 -
EY 24.00 15.97 19.09 11.01 14.42 22.22 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.16 1.21 1.81 2.05 1.43 1.50 -18.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 30/08/24 30/05/24 26/02/24 29/11/23 23/08/23 31/05/23 -
Price 0.06 0.05 0.06 0.06 0.05 0.04 0.04 -
P/RPS 0.29 0.20 0.29 0.33 0.29 0.27 0.41 -20.56%
P/EPS 4.55 5.22 5.72 7.78 4.95 4.50 -446.81 -
EY 22.00 19.17 17.50 12.85 20.18 22.22 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.97 1.32 1.55 1.47 1.43 1.50 -13.31%

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