[XOXTECH] QoQ Cumulative Quarter Result on 31-Mar-2020

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 89.54%
YoY- 35.6%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 44,842 32,241 20,303 9,794 37,894 27,785 18,987 76.88%
PBT -1,876 -960 71 -188 -6,673 -3,119 -1,855 0.74%
Tax -2,029 -1,469 -1,081 -617 -2,107 -1,814 -1,103 49.85%
NP -3,905 -2,429 -1,010 -805 -8,780 -4,933 -2,958 20.24%
-
NP to SH -5,706 -3,589 -1,837 -1,071 -10,241 -5,969 -3,788 31.24%
-
Tax Rate - - 1,522.54% - - - - -
Total Cost 48,747 34,670 21,313 10,599 46,674 32,718 21,945 69.83%
-
Net Worth 22,579 18,574 19,859 20,952 25,237 26,701 28,338 -13.99%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 22,579 18,574 19,859 20,952 25,237 26,701 28,338 -13.99%
NOSH 715,275 645,275 645,275 645,275 645,275 586,846 586,846 14.03%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -8.71% -7.53% -4.97% -8.22% -23.17% -17.75% -15.58% -
ROE -25.27% -19.32% -9.25% -5.11% -40.58% -22.35% -13.37% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.73 5.02 3.16 1.52 6.28 4.76 3.25 62.10%
EPS -0.88 -0.56 -0.29 -0.17 -1.74 -1.02 -0.65 22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0289 0.0309 0.0326 0.0418 0.0457 0.0485 -21.15%
Adjusted Per Share Value based on latest NOSH - 645,275
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.07 3.64 2.29 1.11 4.28 3.14 2.15 76.70%
EPS -0.64 -0.41 -0.21 -0.12 -1.16 -0.67 -0.43 30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.021 0.0224 0.0237 0.0285 0.0302 0.032 -13.98%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.065 0.085 0.07 0.03 0.045 0.045 0.04 -
P/RPS 0.97 1.69 2.22 1.97 0.72 0.95 1.23 -14.58%
P/EPS -7.59 -15.22 -24.49 -18.00 -2.65 -4.40 -6.17 14.73%
EY -13.18 -6.57 -4.08 -5.55 -37.69 -22.70 -16.21 -12.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.94 2.27 0.92 1.08 0.98 0.82 75.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 25/08/20 16/06/20 27/02/20 21/11/19 22/08/19 -
Price 0.06 0.08 0.165 0.07 0.045 0.045 0.05 -
P/RPS 0.89 1.59 5.22 4.59 0.72 0.95 1.54 -30.50%
P/EPS -7.00 -14.33 -57.73 -42.01 -2.65 -4.40 -7.71 -6.21%
EY -14.28 -6.98 -1.73 -2.38 -37.69 -22.70 -12.97 6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.77 5.34 2.15 1.08 0.98 1.03 43.23%

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