[XOXTECH] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -62.39%
YoY- -837.74%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 27,785 18,987 9,268 55,606 47,052 37,553 27,998 -0.50%
PBT -3,119 -1,855 -790 -6,318 -2,550 -2,025 -1,918 38.24%
Tax -1,814 -1,103 -480 -6,643 -4,135 -3,312 -2,513 -19.51%
NP -4,933 -2,958 -1,270 -12,961 -6,685 -5,337 -4,431 7.40%
-
NP to SH -5,969 -3,788 -1,663 -15,679 -9,655 -7,721 -5,992 -0.25%
-
Tax Rate - - - - - - - -
Total Cost 32,718 21,945 10,538 68,567 53,737 42,890 32,429 0.59%
-
Net Worth 26,701 28,338 32,369 34,239 42,244 44,113 46,684 -31.07%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 26,701 28,338 32,369 34,239 42,244 44,113 46,684 -31.07%
NOSH 586,846 586,846 586,846 586,846 586,846 586,846 586,846 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -17.75% -15.58% -13.70% -23.31% -14.21% -14.21% -15.83% -
ROE -22.35% -13.37% -5.14% -45.79% -22.86% -17.50% -12.84% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.76 3.25 1.59 9.52 8.05 6.43 4.79 -0.41%
EPS -1.02 -0.65 -0.28 -2.68 -1.65 -1.32 -1.03 -0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0485 0.0554 0.0586 0.0723 0.0755 0.0799 -31.07%
Adjusted Per Share Value based on latest NOSH - 586,846
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.10 2.12 1.03 6.20 5.25 4.19 3.12 -0.42%
EPS -0.67 -0.42 -0.19 -1.75 -1.08 -0.86 -0.67 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0316 0.0361 0.0382 0.0471 0.0492 0.0521 -31.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.045 0.04 0.05 0.05 0.065 0.085 0.085 -
P/RPS 0.95 1.23 3.15 0.53 0.81 1.32 1.77 -33.93%
P/EPS -4.40 -6.17 -17.57 -1.86 -3.93 -6.43 -8.29 -34.42%
EY -22.70 -16.21 -5.69 -53.67 -25.42 -15.55 -12.06 52.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 0.90 0.85 0.90 1.13 1.06 -5.09%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 29/05/19 27/02/19 15/11/18 29/08/18 18/05/18 -
Price 0.045 0.05 0.045 0.05 0.055 0.065 0.095 -
P/RPS 0.95 1.54 2.84 0.53 0.68 1.01 1.98 -38.68%
P/EPS -4.40 -7.71 -15.81 -1.86 -3.33 -4.92 -9.26 -39.08%
EY -22.70 -12.97 -6.32 -53.67 -30.04 -20.33 -10.79 64.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 0.81 0.85 0.76 0.86 1.19 -12.13%

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