[XOXTECH] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- 34.68%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 30/06/17 CAGR
Revenue 67,634 58,618 44,842 37,894 55,606 37,553 39,162 12.18%
PBT -345 -2,547 -1,876 -6,673 -6,318 -2,025 -1,729 -28.75%
Tax -1,863 -2,595 -2,029 -2,107 -6,643 -3,312 -2,003 -1.51%
NP -2,208 -5,142 -3,905 -8,780 -12,961 -5,337 -3,732 -10.45%
-
NP to SH -5,873 -7,625 -5,706 -10,241 -15,679 -7,721 -6,969 -3.53%
-
Tax Rate - - - - - - - -
Total Cost 69,842 63,760 48,747 46,674 68,567 42,890 42,894 10.80%
-
Net Worth 32,259 205,127 22,579 25,237 34,239 44,113 54,514 -10.45%
Dividend
31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 30/06/17 CAGR
Net Worth 32,259 205,127 22,579 25,237 34,239 44,113 54,514 -10.45%
NOSH 896,183 773,818 715,275 645,275 586,846 586,846 586,846 9.31%
Ratio Analysis
31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 30/06/17 CAGR
NP Margin -3.26% -8.77% -8.71% -23.17% -23.31% -14.21% -9.53% -
ROE -18.21% -3.72% -25.27% -40.58% -45.79% -17.50% -12.78% -
Per Share
31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 30/06/17 CAGR
RPS 7.57 8.52 6.73 6.28 9.52 6.43 6.70 2.60%
EPS -0.68 -1.13 -0.88 -1.74 -2.68 -1.32 -1.26 -12.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.298 0.0339 0.0418 0.0586 0.0755 0.0933 -18.10%
Adjusted Per Share Value based on latest NOSH - 645,275
31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 30/06/17 CAGR
RPS 7.64 6.62 5.07 4.28 6.28 4.24 4.43 12.14%
EPS -0.66 -0.86 -0.64 -1.16 -1.77 -0.87 -0.79 -3.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.2318 0.0255 0.0285 0.0387 0.0499 0.0616 -10.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 30/06/17 CAGR
Date 31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 29/06/18 30/06/17 -
Price 0.04 0.05 0.065 0.045 0.05 0.085 0.08 -
P/RPS 0.53 0.59 0.97 0.72 0.53 1.32 1.19 -15.64%
P/EPS -6.09 -4.51 -7.59 -2.65 -1.86 -6.43 -6.71 -2.01%
EY -16.43 -22.15 -13.18 -37.69 -53.67 -15.55 -14.91 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.17 1.92 1.08 0.85 1.13 0.86 5.51%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/12/20 31/12/19 31/12/18 30/06/18 30/06/17 CAGR
Date 31/05/22 30/06/21 24/02/21 27/02/20 27/02/19 29/08/18 25/08/17 -
Price 0.035 0.065 0.06 0.045 0.05 0.065 0.10 -
P/RPS 0.46 0.76 0.89 0.72 0.53 1.01 1.49 -21.90%
P/EPS -5.33 -5.87 -7.00 -2.65 -1.86 -4.92 -8.38 -9.08%
EY -18.78 -17.04 -14.28 -37.69 -53.67 -20.33 -11.93 10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.22 1.77 1.08 0.85 0.86 1.07 -2.04%

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