[XOXTECH] QoQ Cumulative Quarter Result on 30-Jun-2016 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -198.89%
YoY- -46.2%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 26,642 16,686 7,888 41,085 32,011 21,833 10,867 81.71%
PBT 1,648 831 113 -2,066 734 170 426 146.23%
Tax -1,507 -922 -337 -1,410 -1,116 -725 -262 220.68%
NP 141 -91 -224 -3,476 -382 -555 164 -9.57%
-
NP to SH -2,257 -1,683 -944 -5,927 -1,983 -1,667 -424 204.55%
-
Tax Rate 91.44% 110.95% 298.23% - 152.04% 426.47% 61.50% -
Total Cost 26,501 16,777 8,112 44,561 32,393 22,388 10,703 82.92%
-
Net Worth 59,772 60,298 46,808 21,238 24,532 25,690 27,348 68.33%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 59,772 60,298 46,808 21,238 24,532 25,690 27,348 68.33%
NOSH 586,846 586,846 586,850 189,967 188,857 185,222 176,666 122.46%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.53% -0.55% -2.84% -8.46% -1.19% -2.54% 1.51% -
ROE -3.78% -2.79% -2.02% -27.91% -8.08% -6.49% -1.55% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.56 2.86 1.74 21.63 16.95 11.79 6.15 -18.06%
EPS -0.42 -0.32 -0.21 -3.12 -1.05 -0.90 -0.24 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.1032 0.103 0.1118 0.1299 0.1387 0.1548 -24.11%
Adjusted Per Share Value based on latest NOSH - 194,285
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.97 1.86 0.88 4.58 3.57 2.44 1.21 81.86%
EPS -0.25 -0.19 -0.11 -0.66 -0.22 -0.19 -0.05 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0667 0.0673 0.0522 0.0237 0.0274 0.0287 0.0305 68.40%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.075 0.045 0.065 0.095 0.17 0.115 0.115 -
P/RPS 1.64 1.58 3.74 0.44 1.00 0.98 1.87 -8.37%
P/EPS -19.42 -15.62 -31.29 -3.04 -16.19 -12.78 -47.92 -45.20%
EY -5.15 -6.40 -3.20 -32.84 -6.18 -7.83 -2.09 82.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.44 0.63 0.85 1.31 0.83 0.74 -0.90%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 21/02/17 25/11/16 30/08/16 27/05/16 29/02/16 26/11/15 -
Price 0.095 0.055 0.05 0.07 0.27 0.105 0.115 -
P/RPS 2.08 1.93 2.88 0.32 1.59 0.89 1.87 7.34%
P/EPS -24.59 -19.09 -24.07 -2.24 -25.71 -11.67 -47.92 -35.87%
EY -4.07 -5.24 -4.15 -44.57 -3.89 -8.57 -2.09 55.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.53 0.49 0.63 2.08 0.76 0.74 16.44%

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