[XOXTECH] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 6.01%
YoY- 286.74%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 188,259 185,656 167,404 147,391 131,385 105,131 88,249 65.48%
PBT 34,202 31,230 30,215 20,005 13,855 10,349 5,746 227.37%
Tax -16,128 -14,300 -13,582 -11,505 -7,179 -5,536 -2,944 209.80%
NP 18,074 16,930 16,633 8,500 6,676 4,813 2,802 245.34%
-
NP to SH 7,000 6,603 8,624 1,444 1,810 1,618 -80 -
-
Tax Rate 47.16% 45.79% 44.95% 57.51% 51.82% 53.49% 51.24% -
Total Cost 170,185 168,726 150,771 138,891 124,709 100,318 85,447 58.10%
-
Net Worth 43,976 46,200 40,659 34,493 30,472 25,021 23,770 50.53%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 43,976 46,200 40,659 34,493 30,472 25,021 23,770 50.53%
NOSH 884,848 896,183 896,183 896,183 896,183 896,183 896,183 -0.84%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.60% 9.12% 9.94% 5.77% 5.08% 4.58% 3.18% -
ROE 15.92% 14.29% 21.21% 4.19% 5.94% 6.47% -0.34% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 21.28 20.78 18.73 16.49 14.70 11.76 9.88 66.54%
EPS 0.79 0.74 0.97 0.16 0.20 0.18 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0517 0.0455 0.0386 0.0341 0.028 0.0266 51.52%
Adjusted Per Share Value based on latest NOSH - 884,848
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 21.28 20.98 18.92 16.66 14.85 11.88 9.97 65.54%
EPS 0.79 0.75 0.97 0.16 0.20 0.18 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0522 0.046 0.039 0.0344 0.0283 0.0269 50.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.055 0.06 0.055 0.07 0.07 0.04 0.04 -
P/RPS 0.26 0.29 0.29 0.42 0.48 0.34 0.41 -26.12%
P/EPS 6.95 8.12 5.70 43.32 34.56 22.09 -446.81 -
EY 14.38 12.31 17.55 2.31 2.89 4.53 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.16 1.21 1.81 2.05 1.43 1.50 -18.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 30/08/24 30/05/24 26/02/24 29/11/23 23/08/23 31/05/23 -
Price 0.06 0.05 0.06 0.06 0.05 0.04 0.04 -
P/RPS 0.28 0.24 0.32 0.36 0.34 0.34 0.41 -22.39%
P/EPS 7.58 6.77 6.22 37.13 24.69 22.09 -446.81 -
EY 13.18 14.78 16.08 2.69 4.05 4.53 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.97 1.32 1.55 1.47 1.43 1.50 -13.31%

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