[XOXTECH] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -208.77%
YoY- -17.58%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 58,618 37,894 55,606 39,162 41,085 37,177 39,396 6.05%
PBT -2,547 -6,673 -6,318 -1,729 -2,066 -2,487 -14,813 -22.94%
Tax -2,595 -2,107 -6,643 -2,003 -1,410 -676 -558 25.54%
NP -5,142 -8,780 -12,961 -3,732 -3,476 -3,163 -15,371 -14.96%
-
NP to SH -7,625 -10,241 -15,679 -6,969 -5,927 -4,054 -15,543 -10.00%
-
Tax Rate - - - - - - - -
Total Cost 63,760 46,674 68,567 42,894 44,561 40,340 54,767 2.27%
-
Net Worth 205,127 25,237 34,239 54,514 21,238 26,190 28,530 33.90%
Dividend
31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 205,127 25,237 34,239 54,514 21,238 26,190 28,530 33.90%
NOSH 773,818 645,275 586,846 586,846 189,967 177,807 177,098 24.39%
Ratio Analysis
31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -8.77% -23.17% -23.31% -9.53% -8.46% -8.51% -39.02% -
ROE -3.72% -40.58% -45.79% -12.78% -27.91% -15.48% -54.48% -
Per Share
31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.52 6.28 9.52 6.70 21.63 20.91 22.25 -13.24%
EPS -1.13 -1.74 -2.68 -1.26 -3.12 -2.28 -8.78 -26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.0418 0.0586 0.0933 0.1118 0.1473 0.1611 9.53%
Adjusted Per Share Value based on latest NOSH - 586,846
31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.62 4.28 6.28 4.43 4.64 4.20 4.45 6.05%
EPS -0.86 -1.16 -1.77 -0.79 -0.67 -0.46 -1.76 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2318 0.0285 0.0387 0.0616 0.024 0.0296 0.0322 33.93%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.05 0.045 0.05 0.08 0.095 0.135 0.20 -
P/RPS 0.59 0.72 0.53 1.19 0.44 0.65 0.90 -6.05%
P/EPS -4.51 -2.65 -1.86 -6.71 -3.04 -5.92 -2.28 10.62%
EY -22.15 -37.69 -53.67 -14.91 -32.84 -16.89 -43.88 -9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 1.08 0.85 0.86 0.85 0.92 1.24 -25.48%
Price Multiplier on Announcement Date
31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/21 27/02/20 27/02/19 25/08/17 30/08/16 25/08/15 29/08/14 -
Price 0.065 0.045 0.05 0.10 0.07 0.12 0.215 -
P/RPS 0.76 0.72 0.53 1.49 0.32 0.57 0.97 -3.54%
P/EPS -5.87 -2.65 -1.86 -8.38 -2.24 -5.26 -2.45 13.80%
EY -17.04 -37.69 -53.67 -11.93 -44.57 -19.00 -40.82 -12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 1.08 0.85 1.07 0.63 0.81 1.33 -23.38%

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