[XOXTECH] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 9.35%
YoY- -79.18%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 20,643 13,776 10,109 8,554 12,520 9,074 12,414 7.81%
PBT 1,151 -671 -3,554 -3,769 -3,377 -2,800 528 12.22%
Tax -173 -566 -293 -2,508 -496 -294 -235 -4.43%
NP 978 -1,237 -3,847 -6,277 -3,873 -3,094 293 19.53%
-
NP to SH 252 -1,919 -4,272 -6,024 -4,712 -3,944 -41 -
-
Tax Rate 15.03% - - - - - 44.51% -
Total Cost 19,665 15,013 13,956 14,831 16,393 12,168 12,121 7.42%
-
Net Worth 32,259 205,127 25,237 34,239 54,514 21,721 30,196 0.98%
Dividend
31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 32,259 205,127 25,237 34,239 54,514 21,721 30,196 0.98%
NOSH 896,183 773,818 645,275 586,846 586,846 194,285 205,000 24.40%
Ratio Analysis
31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.74% -8.98% -38.06% -73.38% -30.93% -34.10% 2.36% -
ROE 0.78% -0.94% -16.93% -17.59% -8.64% -18.16% -0.14% -
Per Share
31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.31 2.00 1.67 1.46 2.14 4.67 6.06 -13.30%
EPS 0.03 -0.28 -0.71 -1.03 -0.81 -2.03 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.298 0.0418 0.0586 0.0933 0.1118 0.1473 -18.79%
Adjusted Per Share Value based on latest NOSH - 773,818
31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.33 1.56 1.14 0.97 1.41 1.03 1.40 7.83%
EPS 0.03 -0.22 -0.48 -0.68 -0.53 -0.45 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.2318 0.0285 0.0387 0.0616 0.0245 0.0341 1.01%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 -
Price 0.04 0.05 0.045 0.05 0.08 0.095 0.135 -
P/RPS 1.73 2.50 2.69 3.42 3.73 2.03 2.23 -3.68%
P/EPS 141.85 -17.94 -6.36 -4.85 -9.92 -4.68 -675.00 -
EY 0.70 -5.58 -15.72 -20.62 -10.08 -21.37 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.17 1.08 0.85 0.86 0.85 0.92 2.81%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/05/22 30/06/21 27/02/20 27/02/19 25/08/17 30/08/16 25/08/15 -
Price 0.035 0.065 0.045 0.05 0.10 0.07 0.12 -
P/RPS 1.52 3.25 2.69 3.42 4.67 1.50 1.98 -3.83%
P/EPS 124.11 -23.32 -6.36 -4.85 -12.40 -3.45 -600.00 -
EY 0.81 -4.29 -15.72 -20.62 -8.06 -29.00 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.22 1.08 0.85 1.07 0.63 0.81 2.70%

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