[XOXTECH] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 14.08%
YoY- 29.41%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 48,824 44,842 42,350 39,210 38,420 37,894 36,339 21.73%
PBT -2,359 -1,876 -4,514 -4,747 -6,071 -6,673 -6,888 -51.01%
Tax -1,978 -2,029 -1,762 -2,085 -2,244 -2,107 -4,322 -40.58%
NP -4,337 -3,905 -6,276 -6,832 -8,315 -8,780 -11,210 -46.87%
-
NP to SH -6,554 -5,706 -7,861 -8,291 -9,650 -10,242 -11,994 -33.13%
-
Tax Rate - - - - - - - -
Total Cost 53,161 48,747 48,626 46,042 46,735 46,674 47,549 7.71%
-
Net Worth 205,127 22,579 18,574 19,859 20,952 25,237 26,701 288.85%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 205,127 22,579 18,574 19,859 20,952 25,237 26,701 288.85%
NOSH 773,818 715,275 645,275 645,275 645,275 645,275 586,846 20.22%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -8.88% -8.71% -14.82% -17.42% -21.64% -23.17% -30.85% -
ROE -3.20% -25.27% -42.32% -41.75% -46.06% -40.58% -44.92% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.09 6.73 6.59 6.10 5.98 6.28 6.22 9.11%
EPS -0.95 -0.86 -1.22 -1.29 -1.50 -1.70 -2.05 -40.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.0339 0.0289 0.0309 0.0326 0.0418 0.0457 248.63%
Adjusted Per Share Value based on latest NOSH - 645,275
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.45 5.00 4.73 4.38 4.29 4.23 4.05 21.86%
EPS -0.73 -0.64 -0.88 -0.93 -1.08 -1.14 -1.34 -33.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2289 0.0252 0.0207 0.0222 0.0234 0.0282 0.0298 288.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.05 0.065 0.085 0.07 0.03 0.045 0.045 -
P/RPS 0.70 0.97 1.29 1.15 0.50 0.72 0.72 -1.85%
P/EPS -5.25 -7.59 -6.95 -5.43 -2.00 -2.65 -2.19 79.02%
EY -19.04 -13.18 -14.39 -18.43 -50.05 -37.70 -45.62 -44.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 1.92 2.94 2.27 0.92 1.08 0.98 -68.86%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 30/06/21 24/02/21 26/11/20 25/08/20 16/06/20 27/02/20 21/11/19 -
Price 0.065 0.06 0.08 0.165 0.07 0.045 0.045 -
P/RPS 0.92 0.89 1.21 2.70 1.17 0.72 0.72 17.73%
P/EPS -6.83 -7.00 -6.54 -12.79 -4.66 -2.65 -2.19 113.31%
EY -14.65 -14.28 -15.29 -7.82 -21.45 -37.70 -45.62 -53.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 1.77 2.77 5.34 2.15 1.08 0.98 -63.02%

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