[XOXTECH] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -0.27%
YoY- 2.47%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 37,040 36,876 35,007 38,767 37,553 40,518 43,075 -9.59%
PBT -6,149 -5,191 -7,184 -1,897 -2,025 -5,295 -1,695 136.65%
Tax -4,434 -4,610 -5,525 -3,677 -3,312 -3,009 -2,199 59.81%
NP -10,583 -9,801 -12,709 -5,574 -5,337 -8,304 -3,894 95.10%
-
NP to SH -11,746 -11,350 -14,007 -7,742 -7,721 -10,704 -6,958 41.91%
-
Tax Rate - - - - - - - -
Total Cost 47,623 46,677 47,716 44,341 42,890 48,822 46,969 0.92%
-
Net Worth 28,338 32,369 34,239 42,244 44,113 46,684 51,651 -33.05%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 28,338 32,369 34,239 42,244 44,113 46,684 51,651 -33.05%
NOSH 586,846 586,846 586,846 586,846 586,846 586,846 586,846 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -28.57% -26.58% -36.30% -14.38% -14.21% -20.49% -9.04% -
ROE -41.45% -35.06% -40.91% -18.33% -17.50% -22.93% -13.47% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 6.34 6.31 5.99 6.63 6.43 6.93 7.37 -9.57%
EPS -2.01 -1.94 -2.40 -1.33 -1.32 -1.83 -1.19 41.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0554 0.0586 0.0723 0.0755 0.0799 0.0884 -33.05%
Adjusted Per Share Value based on latest NOSH - 586,846
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.13 4.11 3.91 4.33 4.19 4.52 4.81 -9.68%
EPS -1.31 -1.27 -1.56 -0.86 -0.86 -1.19 -0.78 41.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0361 0.0382 0.0471 0.0492 0.0521 0.0576 -33.05%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.04 0.05 0.05 0.065 0.085 0.085 0.135 -
P/RPS 0.63 0.79 0.83 0.98 1.32 1.23 1.83 -50.97%
P/EPS -1.99 -2.57 -2.09 -4.91 -6.43 -4.64 -11.34 -68.75%
EY -50.26 -38.85 -47.95 -20.39 -15.55 -21.55 -8.82 220.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.85 0.90 1.13 1.06 1.53 -34.09%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 29/05/19 27/02/19 15/11/18 29/08/18 18/05/18 12/02/18 -
Price 0.05 0.045 0.05 0.055 0.065 0.095 0.12 -
P/RPS 0.79 0.71 0.83 0.83 1.01 1.37 1.63 -38.38%
P/EPS -2.49 -2.32 -2.09 -4.15 -4.92 -5.19 -10.08 -60.73%
EY -40.21 -43.17 -47.95 -24.09 -20.33 -19.28 -9.92 154.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.81 0.85 0.76 0.86 1.19 1.36 -16.95%

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