[XOXTECH] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -4.34%
YoY- -206.37%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 43,075 39,559 39,162 35,716 35,938 38,106 41,085 3.19%
PBT -1,695 -2,495 -1,729 -1,152 -1,405 -2,379 -2,066 -12.33%
Tax -2,199 -2,124 -2,003 -1,801 -1,607 -1,485 -1,410 34.37%
NP -3,894 -4,619 -3,732 -2,953 -3,012 -3,864 -3,476 7.84%
-
NP to SH -6,958 -7,938 -6,969 -6,201 -5,943 -6,447 -5,927 11.25%
-
Tax Rate - - - - - - - -
Total Cost 46,969 44,178 42,894 38,669 38,950 41,970 44,561 3.56%
-
Net Worth 51,651 52,469 54,514 59,772 60,298 46,808 21,721 77.87%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 51,651 52,469 54,514 59,772 60,298 46,808 21,721 77.87%
NOSH 586,846 586,846 586,846 584,288 584,288 454,446 194,285 108.53%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -9.04% -11.68% -9.53% -8.27% -8.38% -10.14% -8.46% -
ROE -13.47% -15.13% -12.78% -10.37% -9.86% -13.77% -27.29% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.37 6.77 6.70 6.11 6.15 8.39 21.15 -50.38%
EPS -1.19 -1.36 -1.19 -1.06 -1.02 -1.42 -3.05 -46.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0898 0.0933 0.1023 0.1032 0.103 0.1118 -14.45%
Adjusted Per Share Value based on latest NOSH - 586,846
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.81 4.41 4.37 3.99 4.01 4.25 4.58 3.31%
EPS -0.78 -0.89 -0.78 -0.69 -0.66 -0.72 -0.66 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0585 0.0608 0.0667 0.0673 0.0522 0.0242 77.98%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.135 0.085 0.08 0.075 0.045 0.065 0.095 -
P/RPS 1.83 1.26 1.19 1.23 0.73 0.78 0.45 154.12%
P/EPS -11.34 -6.26 -6.71 -7.07 -4.42 -4.58 -3.11 136.34%
EY -8.82 -15.98 -14.91 -14.15 -22.60 -21.83 -32.11 -57.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.95 0.86 0.73 0.44 0.63 0.85 47.81%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 29/11/17 25/08/17 23/05/17 21/02/17 25/11/16 30/08/16 -
Price 0.12 0.125 0.10 0.095 0.055 0.05 0.07 -
P/RPS 1.63 1.85 1.49 1.55 0.89 0.60 0.33 189.19%
P/EPS -10.08 -9.20 -8.38 -8.95 -5.41 -3.52 -2.29 167.86%
EY -9.92 -10.87 -11.93 -11.17 -18.49 -28.37 -43.58 -62.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.39 1.07 0.93 0.53 0.49 0.63 66.79%

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