[XOXTECH] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -95.37%
YoY- 39.87%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 CAGR
Revenue 76,880 33,744 30,207 32,241 18,987 37,553 16,686 25.39%
PBT 12,901 4,792 -3,960 -960 -1,855 -2,025 831 50.11%
Tax -5,279 -1,044 -1,149 -1,469 -1,103 -3,312 -922 29.49%
NP 7,622 3,748 -5,109 -2,429 -2,958 -5,337 -91 -
-
NP to SH 4,509 2,619 -5,927 -3,589 -3,788 -7,721 -1,683 -
-
Tax Rate 40.92% 21.79% - - - - 110.95% -
Total Cost 69,258 29,996 35,316 34,670 21,945 42,890 16,777 23.37%
-
Net Worth 30,472 29,936 31,813 18,574 28,338 44,113 60,298 -9.61%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 CAGR
Net Worth 30,472 29,936 31,813 18,574 28,338 44,113 60,298 -9.61%
NOSH 896,183 896,183 896,183 645,275 586,846 586,846 586,846 6.47%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 CAGR
NP Margin 9.91% 11.11% -16.91% -7.53% -15.58% -14.21% -0.55% -
ROE 14.80% 8.75% -18.63% -19.32% -13.37% -17.50% -2.79% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 CAGR
RPS 8.60 3.78 3.38 5.02 3.25 6.43 2.86 17.71%
EPS 0.50 0.29 -0.70 -0.56 -0.65 -1.32 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0335 0.0356 0.0289 0.0485 0.0755 0.1032 -15.12%
Adjusted Per Share Value based on latest NOSH - 645,275
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 CAGR
RPS 8.58 3.77 3.37 3.60 2.12 4.19 1.86 25.41%
EPS 0.50 0.29 -0.66 -0.40 -0.42 -0.86 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0334 0.0355 0.0207 0.0316 0.0492 0.0673 -9.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 28/06/19 29/06/18 30/12/16 -
Price 0.07 0.025 0.06 0.085 0.04 0.085 0.045 -
P/RPS 0.81 0.66 1.78 1.69 1.23 1.32 1.58 -9.42%
P/EPS 13.87 8.53 -9.05 -15.22 -6.17 -6.43 -15.62 -
EY 7.21 11.72 -11.05 -6.57 -16.21 -15.55 -6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 0.75 1.69 2.94 0.82 1.13 0.44 25.60%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/12/16 CAGR
Date 29/11/23 22/11/22 30/11/21 26/11/20 22/08/19 29/08/18 21/02/17 -
Price 0.05 0.03 0.055 0.08 0.05 0.065 0.055 -
P/RPS 0.58 0.79 1.63 1.59 1.54 1.01 1.93 -16.31%
P/EPS 9.91 10.24 -8.29 -14.33 -7.71 -4.92 -19.09 -
EY 10.09 9.77 -12.06 -6.98 -12.97 -20.33 -5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.90 1.54 2.77 1.03 0.86 0.53 16.31%

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