[XOXTECH] QoQ TTM 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- 46.61%
YoY- 144.86%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 131,385 105,131 88,249 84,832 71,171 68,899 67,634 55.62%
PBT 13,855 10,349 5,746 8,395 8,407 1,633 -345 -
Tax -7,179 -5,536 -2,944 -2,050 -1,758 -1,655 -1,863 145.59%
NP 6,676 4,813 2,802 6,345 6,649 -22 -2,208 -
-
NP to SH 1,810 1,618 -80 3,919 2,673 -4,454 -6,565 -
-
Tax Rate 51.82% 53.49% 51.24% 24.42% 20.91% 101.35% - -
Total Cost 124,709 100,318 85,447 78,487 64,522 68,921 69,842 47.12%
-
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 5.08% 4.58% 3.18% 7.48% 9.34% -0.03% -3.26% -
ROE 5.94% 6.47% -0.34% 12.35% 8.93% -14.62% -20.35% -
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 14.70 11.76 9.88 9.49 7.96 7.71 7.57 55.58%
EPS 0.20 0.18 -0.01 0.44 0.30 -0.50 -0.73 -
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 14.66 11.73 9.85 9.47 7.94 7.69 7.55 55.57%
EPS 0.20 0.18 -0.01 0.44 0.30 -0.50 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0279 0.0265 0.0354 0.0334 0.034 0.036 -3.73%
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 0.48 0.34 0.41 0.47 0.31 0.39 0.53 -6.38%
P/EPS 34.56 22.09 -446.81 10.26 8.36 -6.02 -5.44 -
EY 2.89 4.53 -0.22 9.75 11.96 -16.61 -18.37 -
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 0.34 0.34 0.41 0.47 0.38 0.45 0.46 -18.23%
P/EPS 24.69 22.09 -446.81 10.26 10.03 -7.02 -4.76 -
EY 4.05 4.53 -0.22 9.75 9.97 -14.24 -20.99 -
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