[XOXTECH] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 84.07%
YoY- -122.64%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 39,162 26,642 16,686 7,888 41,085 32,011 21,833 47.68%
PBT -1,729 1,648 831 113 -2,066 734 170 -
Tax -2,003 -1,507 -922 -337 -1,410 -1,116 -725 97.01%
NP -3,732 141 -91 -224 -3,476 -382 -555 256.67%
-
NP to SH -6,969 -2,257 -1,683 -944 -5,927 -1,983 -1,667 159.73%
-
Tax Rate - 91.44% 110.95% 298.23% - 152.04% 426.47% -
Total Cost 42,894 26,501 16,777 8,112 44,561 32,393 22,388 54.32%
-
Net Worth 54,514 59,772 60,298 46,808 21,238 24,532 25,690 65.20%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 54,514 59,772 60,298 46,808 21,238 24,532 25,690 65.20%
NOSH 586,846 586,846 586,846 586,850 189,967 188,857 185,222 115.87%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -9.53% 0.53% -0.55% -2.84% -8.46% -1.19% -2.54% -
ROE -12.78% -3.78% -2.79% -2.02% -27.91% -8.08% -6.49% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.70 4.56 2.86 1.74 21.63 16.95 11.79 -31.41%
EPS -1.26 -0.42 -0.32 -0.21 -3.12 -1.05 -0.90 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.1023 0.1032 0.103 0.1118 0.1299 0.1387 -23.24%
Adjusted Per Share Value based on latest NOSH - 586,850
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.37 2.97 1.86 0.88 4.58 3.57 2.44 47.53%
EPS -0.78 -0.25 -0.19 -0.11 -0.66 -0.22 -0.19 156.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0667 0.0673 0.0522 0.0237 0.0274 0.0287 65.02%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.08 0.075 0.045 0.065 0.095 0.17 0.115 -
P/RPS 1.19 1.64 1.58 3.74 0.44 1.00 0.98 13.83%
P/EPS -6.71 -19.42 -15.62 -31.29 -3.04 -16.19 -12.78 -34.94%
EY -14.91 -5.15 -6.40 -3.20 -32.84 -6.18 -7.83 53.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.44 0.63 0.85 1.31 0.83 2.39%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 23/05/17 21/02/17 25/11/16 30/08/16 27/05/16 29/02/16 -
Price 0.10 0.095 0.055 0.05 0.07 0.27 0.105 -
P/RPS 1.49 2.08 1.93 2.88 0.32 1.59 0.89 41.03%
P/EPS -8.38 -24.59 -19.09 -24.07 -2.24 -25.71 -11.67 -19.82%
EY -11.93 -4.07 -5.24 -4.15 -44.57 -3.89 -8.57 24.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.93 0.53 0.49 0.63 2.08 0.76 25.64%

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