[XOXTECH] YoY TTM Result on 30-Jun-2020 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 14.08%
YoY- 29.41%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Revenue 131,385 68,899 53,430 39,210 36,876 40,518 38,106 19.33%
PBT 13,855 1,633 -2,666 -4,747 -5,191 -5,295 -2,379 -
Tax -7,179 -1,655 -2,229 -2,085 -4,610 -3,009 -1,485 25.23%
NP 6,676 -22 -4,895 -6,832 -9,801 -8,304 -3,864 -
-
NP to SH 1,810 -4,454 -7,611 -8,291 -11,350 -10,704 -6,447 -
-
Tax Rate 51.82% 101.35% - - - - - -
Total Cost 124,709 68,921 58,325 46,042 46,677 48,822 41,970 16.82%
-
Net Worth 30,472 30,472 31,179 19,859 32,369 46,684 46,808 -5.94%
Dividend
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Net Worth 30,472 30,472 31,179 19,859 32,369 46,684 46,808 -5.94%
NOSH 896,183 896,183 854,800 645,275 586,846 586,846 454,446 10.18%
Ratio Analysis
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
NP Margin 5.08% -0.03% -9.16% -17.42% -26.58% -20.49% -10.14% -
ROE 5.94% -14.62% -24.41% -41.75% -35.06% -22.93% -13.77% -
Per Share
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 14.70 7.71 6.80 6.10 6.31 6.93 8.39 8.33%
EPS 0.20 -0.50 -0.97 -1.29 -1.94 -1.83 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0341 0.0397 0.0309 0.0554 0.0799 0.103 -14.60%
Adjusted Per Share Value based on latest NOSH - 645,275
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 14.85 7.79 6.04 4.43 4.17 4.58 4.31 19.32%
EPS 0.20 -0.50 -0.86 -0.94 -1.28 -1.21 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0344 0.0352 0.0224 0.0366 0.0528 0.0529 -5.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Date 29/09/23 30/06/22 30/06/21 30/06/20 29/03/19 30/03/18 30/09/16 -
Price 0.07 0.03 0.065 0.07 0.05 0.085 0.065 -
P/RPS 0.48 0.39 0.96 1.15 0.79 1.23 0.78 -6.69%
P/EPS 34.56 -6.02 -6.71 -5.43 -2.57 -4.64 -4.58 -
EY 2.89 -16.61 -14.91 -18.43 -38.85 -21.55 -21.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 0.88 1.64 2.27 0.90 1.06 0.63 18.35%
Price Multiplier on Announcement Date
30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 30/09/16 CAGR
Date 29/11/23 26/08/22 27/09/21 25/08/20 29/05/19 18/05/18 25/11/16 -
Price 0.05 0.035 0.055 0.165 0.045 0.095 0.05 -
P/RPS 0.34 0.45 0.81 2.70 0.71 1.37 0.60 -7.79%
P/EPS 24.69 -7.02 -5.68 -12.79 -2.32 -5.19 -3.52 -
EY 4.05 -14.24 -17.62 -7.82 -43.17 -19.28 -28.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.03 1.39 5.34 0.81 1.19 0.49 16.98%

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