[XOXTECH] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 18.01%
YoY- -53.1%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 71,171 68,899 67,634 60,767 56,584 53,430 48,824 28.53%
PBT 8,407 1,633 -345 -2,167 -5,547 -2,666 -2,359 -
Tax -1,758 -1,655 -1,863 -2,256 -2,275 -2,229 -1,978 -7.55%
NP 6,649 -22 -2,208 -4,423 -7,822 -4,895 -4,337 -
-
NP to SH 2,673 -4,454 -6,565 -8,736 -10,655 -7,611 -6,554 -
-
Tax Rate 20.91% 101.35% - - - - - -
Total Cost 64,522 68,921 69,842 65,190 64,406 58,325 53,161 13.76%
-
Net Worth 29,936 30,472 32,259 32,349 31,813 31,179 205,127 -72.24%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 29,936 30,472 32,259 32,349 31,813 31,179 205,127 -72.24%
NOSH 896,183 896,183 896,183 896,183 896,183 854,800 773,818 10.27%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.34% -0.03% -3.26% -7.28% -13.82% -9.16% -8.88% -
ROE 8.93% -14.62% -20.35% -27.01% -33.49% -24.41% -3.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.96 7.71 7.57 6.80 6.33 6.80 7.09 8.01%
EPS 0.30 -0.50 -0.73 -0.98 -1.19 -0.97 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0341 0.0361 0.0362 0.0356 0.0397 0.298 -76.67%
Adjusted Per Share Value based on latest NOSH - 896,183
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.04 7.79 7.64 6.87 6.39 6.04 5.52 28.46%
EPS 0.30 -0.50 -0.74 -0.99 -1.20 -0.86 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.0344 0.0365 0.0366 0.036 0.0352 0.2318 -72.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.025 0.03 0.04 0.05 0.06 0.065 0.05 -
P/RPS 0.31 0.39 0.53 0.74 0.95 0.96 0.70 -41.87%
P/EPS 8.36 -6.02 -5.44 -5.11 -5.03 -6.71 -5.25 -
EY 11.96 -16.61 -18.37 -19.55 -19.87 -14.91 -19.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 1.11 1.38 1.69 1.64 0.17 168.75%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 26/08/22 31/05/22 25/02/22 30/11/21 27/09/21 30/06/21 -
Price 0.03 0.035 0.035 0.045 0.055 0.055 0.065 -
P/RPS 0.38 0.45 0.46 0.66 0.87 0.81 0.92 -44.50%
P/EPS 10.03 -7.02 -4.76 -4.60 -4.61 -5.68 -6.83 -
EY 9.97 -14.24 -20.99 -21.72 -21.68 -17.62 -14.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 0.97 1.24 1.54 1.39 0.22 155.56%

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