[XOXTECH] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -71.57%
YoY- 34.68%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 32,241 20,303 9,794 37,894 27,785 18,987 9,268 129.06%
PBT -960 71 -188 -6,673 -3,119 -1,855 -790 13.83%
Tax -1,469 -1,081 -617 -2,107 -1,814 -1,103 -480 110.36%
NP -2,429 -1,010 -805 -8,780 -4,933 -2,958 -1,270 53.89%
-
NP to SH -3,589 -1,837 -1,071 -10,241 -5,969 -3,788 -1,663 66.76%
-
Tax Rate - 1,522.54% - - - - - -
Total Cost 34,670 21,313 10,599 46,674 32,718 21,945 10,538 120.72%
-
Net Worth 18,574 19,859 20,952 25,237 26,701 28,338 32,369 -30.87%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 18,574 19,859 20,952 25,237 26,701 28,338 32,369 -30.87%
NOSH 645,275 645,275 645,275 645,275 586,846 586,846 586,846 6.51%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -7.53% -4.97% -8.22% -23.17% -17.75% -15.58% -13.70% -
ROE -19.32% -9.25% -5.11% -40.58% -22.35% -13.37% -5.14% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.02 3.16 1.52 6.28 4.76 3.25 1.59 114.76%
EPS -0.56 -0.29 -0.17 -1.74 -1.02 -0.65 -0.28 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0309 0.0326 0.0418 0.0457 0.0485 0.0554 -35.12%
Adjusted Per Share Value based on latest NOSH - 645,275
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.60 2.27 1.09 4.23 3.10 2.12 1.03 129.78%
EPS -0.40 -0.20 -0.12 -1.14 -0.67 -0.42 -0.19 64.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0222 0.0234 0.0282 0.0298 0.0316 0.0361 -30.90%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.085 0.07 0.03 0.045 0.045 0.04 0.05 -
P/RPS 1.69 2.22 1.97 0.72 0.95 1.23 3.15 -33.89%
P/EPS -15.22 -24.49 -18.00 -2.65 -4.40 -6.17 -17.57 -9.10%
EY -6.57 -4.08 -5.55 -37.69 -22.70 -16.21 -5.69 10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.27 0.92 1.08 0.98 0.82 0.90 119.68%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 25/08/20 16/06/20 27/02/20 21/11/19 22/08/19 29/05/19 -
Price 0.08 0.165 0.07 0.045 0.045 0.05 0.045 -
P/RPS 1.59 5.22 4.59 0.72 0.95 1.54 2.84 -31.99%
P/EPS -14.33 -57.73 -42.01 -2.65 -4.40 -7.71 -15.81 -6.32%
EY -6.98 -1.73 -2.38 -37.69 -22.70 -12.97 -6.32 6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 5.34 2.15 1.08 0.98 1.03 0.81 126.47%

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