[XOXTECH] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -3.34%
YoY- -7.34%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 123,331 64,189 46,991 44,842 27,785 47,052 26,642 25.45%
PBT 21,459 7,244 -1,496 -1,876 -3,119 -2,550 1,648 46.21%
Tax -10,435 -1,877 -1,690 -2,029 -1,814 -4,135 -1,507 33.16%
NP 11,024 5,367 -3,186 -3,905 -4,933 -6,685 141 90.63%
-
NP to SH 5,166 3,667 -6,125 -5,706 -5,969 -9,655 -2,257 -
-
Tax Rate 48.63% 25.91% - - - - 91.44% -
Total Cost 112,307 58,822 50,177 48,747 32,718 53,737 26,501 23.82%
-
Net Worth 34,493 31,723 32,349 22,579 26,701 42,244 59,772 -7.81%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 34,493 31,723 32,349 22,579 26,701 42,244 59,772 -7.81%
NOSH 896,183 896,183 896,183 715,275 586,846 586,846 586,846 6.46%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin 8.94% 8.36% -6.78% -8.71% -17.75% -14.21% 0.53% -
ROE 14.98% 11.56% -18.93% -25.27% -22.35% -22.86% -3.78% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 13.80 7.18 5.26 6.73 4.76 8.05 4.56 17.80%
EPS 0.58 0.41 -0.71 -0.88 -1.02 -1.65 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0355 0.0362 0.0339 0.0457 0.0723 0.1023 -13.43%
Adjusted Per Share Value based on latest NOSH - 896,183
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 13.94 7.25 5.31 5.07 3.14 5.32 3.01 25.46%
EPS 0.58 0.41 -0.69 -0.64 -0.67 -1.09 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0359 0.0366 0.0255 0.0302 0.0477 0.0676 -7.81%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 30/09/19 28/09/18 31/03/17 -
Price 0.07 0.045 0.05 0.065 0.045 0.065 0.075 -
P/RPS 0.51 0.63 0.95 0.97 0.95 0.81 1.64 -15.87%
P/EPS 12.11 10.97 -7.29 -7.59 -4.40 -3.93 -19.42 -
EY 8.26 9.12 -13.71 -13.18 -22.70 -25.42 -5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.27 1.38 1.92 0.98 0.90 0.73 14.38%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Date 26/02/24 27/02/23 25/02/22 24/02/21 21/11/19 15/11/18 23/05/17 -
Price 0.06 0.045 0.045 0.06 0.045 0.055 0.095 -
P/RPS 0.43 0.63 0.86 0.89 0.95 0.68 2.08 -20.80%
P/EPS 10.38 10.97 -6.57 -7.00 -4.40 -3.33 -24.59 -
EY 9.63 9.12 -15.23 -14.28 -22.70 -30.04 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.27 1.24 1.77 0.98 0.76 0.93 7.85%

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