[XOXTECH] QoQ Cumulative 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- -65.9%
YoY- -35.24%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 46,221 218,918 167,404 123,331 76,880 33,262 88,249 -34.94%
PBT 9,340 37,719 30,171 21,459 12,901 6,533 5,746 38.12%
Tax -4,008 -17,396 -13,579 -10,435 -5,279 -3,099 -2,944 22.76%
NP 5,332 20,323 16,592 11,024 7,622 3,434 2,802 53.38%
-
NP to SH 2,920 8,564 8,599 5,166 4,509 1,986 -80 -
-
Tax Rate 42.91% 46.12% 45.01% 48.63% 40.92% 47.44% 51.24% -
Total Cost 40,889 198,595 150,812 112,307 69,258 29,828 85,447 -38.73%
-
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 6.64% 18.54% 21.15% 14.98% 14.80% 7.94% -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 5.22 24.50 18.73 13.80 8.60 3.72 9.88 -34.56%
EPS 0.33 0.96 0.96 0.58 0.50 0.22 -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 5.22 24.74 18.92 13.94 8.69 3.76 9.97 -34.96%
EPS 0.33 0.97 0.97 0.58 0.51 0.22 -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 1.05 0.24 0.29 0.51 0.81 1.07 0.41 86.86%
P/EPS 16.67 6.26 5.72 12.11 13.87 18.00 -446.81 -
EY 6.00 15.97 17.50 8.26 7.21 5.56 -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 1.15 0.20 0.32 0.43 0.58 1.07 0.41 98.51%
P/EPS 18.18 5.22 6.24 10.38 9.91 18.00 -446.81 -
EY 5.50 19.17 16.04 9.63 10.09 5.56 -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