[XOXTECH] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -55.04%
YoY- 629.29%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 43,618 33,262 24,060 30,445 17,364 16,380 20,643 64.58%
PBT 6,368 6,533 -1,498 2,452 2,862 1,930 1,151 212.48%
Tax -2,180 -3,099 -1,067 -833 -537 -507 -173 440.67%
NP 4,188 3,434 -2,565 1,619 2,325 1,423 978 163.46%
-
NP to SH 2,523 1,986 -3,747 1,048 2,331 288 252 363.87%
-
Tax Rate 34.23% 47.44% - 33.97% 18.76% 26.27% 15.03% -
Total Cost 39,430 29,828 26,625 28,826 15,039 14,957 19,665 58.94%
-
Net Worth 30,472 25,021 23,770 31,723 29,936 30,472 32,259 -3.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 30,472 25,021 23,770 31,723 29,936 30,472 32,259 -3.72%
NOSH 896,183 896,183 896,183 896,183 896,183 896,183 896,183 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.60% 10.32% -10.66% 5.32% 13.39% 8.69% 4.74% -
ROE 8.28% 7.94% -15.76% 3.30% 7.79% 0.95% 0.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.88 3.72 2.69 3.41 1.94 1.83 2.31 64.56%
EPS 0.28 0.22 -0.42 0.12 0.26 0.03 0.03 342.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.028 0.0266 0.0355 0.0335 0.0341 0.0361 -3.72%
Adjusted Per Share Value based on latest NOSH - 896,183
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.93 3.76 2.72 3.44 1.96 1.85 2.33 64.73%
EPS 0.29 0.22 -0.42 0.12 0.26 0.03 0.03 353.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0283 0.0269 0.0359 0.0338 0.0344 0.0365 -3.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.07 0.04 0.04 0.045 0.025 0.03 0.04 -
P/RPS 1.43 1.07 1.49 1.32 1.29 1.64 1.73 -11.91%
P/EPS 24.79 18.00 -9.54 38.37 9.58 93.09 141.85 -68.70%
EY 4.03 5.56 -10.48 2.61 10.43 1.07 0.70 220.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.43 1.50 1.27 0.75 0.88 1.11 50.47%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 23/08/23 31/05/23 27/02/23 22/11/22 26/08/22 31/05/22 -
Price 0.05 0.04 0.04 0.045 0.03 0.035 0.035 -
P/RPS 1.02 1.07 1.49 1.32 1.54 1.91 1.52 -23.33%
P/EPS 17.71 18.00 -9.54 38.37 11.50 108.60 124.11 -72.66%
EY 5.65 5.56 -10.48 2.61 8.69 0.92 0.81 264.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.43 1.50 1.27 0.90 1.03 0.97 31.90%

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