[XOXTECH] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.11%
YoY- -54.92%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Revenue 84,832 60,767 44,842 36,339 38,767 35,716 44,425 10.04%
PBT 8,395 -2,167 -1,876 -6,888 -1,897 -1,152 1,262 32.37%
Tax -2,050 -2,256 -2,029 -4,322 -3,677 -1,801 -1,351 6.36%
NP 6,345 -4,423 -3,905 -11,210 -5,574 -2,953 -89 -
-
NP to SH 3,919 -8,736 -5,706 -11,994 -7,742 -6,201 -2,024 -
-
Tax Rate 24.42% - - - - - 107.05% -
Total Cost 78,487 65,190 48,747 47,549 44,341 38,669 44,514 8.75%
-
Net Worth 31,723 32,349 22,579 26,701 42,244 59,772 25,655 3.19%
Dividend
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Net Worth 31,723 32,349 22,579 26,701 42,244 59,772 25,655 3.19%
NOSH 896,183 896,183 715,275 586,846 586,846 584,288 197,500 25.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
NP Margin 7.48% -7.28% -8.71% -30.85% -14.38% -8.27% -0.20% -
ROE 12.35% -27.01% -25.27% -44.92% -18.33% -10.37% -7.89% -
Per Share
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
RPS 9.49 6.80 6.73 6.22 6.63 6.11 22.49 -11.98%
EPS 0.44 -0.98 -0.86 -2.05 -1.33 -1.06 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.0362 0.0339 0.0457 0.0723 0.1023 0.1299 -17.46%
Adjusted Per Share Value based on latest NOSH - 586,846
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
RPS 9.59 6.87 5.07 4.11 4.38 4.04 5.02 10.05%
EPS 0.44 -0.99 -0.64 -1.36 -0.87 -0.70 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0366 0.0255 0.0302 0.0477 0.0676 0.029 3.20%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Date 30/12/22 31/12/21 31/12/20 30/09/19 28/09/18 31/03/17 31/03/16 -
Price 0.045 0.05 0.065 0.045 0.065 0.075 0.17 -
P/RPS 0.47 0.74 0.97 0.72 0.98 1.23 0.76 -6.86%
P/EPS 10.26 -5.11 -7.59 -2.19 -4.91 -7.07 -16.59 -
EY 9.75 -19.55 -13.18 -45.62 -20.39 -14.15 -6.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.38 1.92 0.98 0.90 0.73 1.31 -0.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Date 27/02/23 25/02/22 24/02/21 21/11/19 15/11/18 23/05/17 27/05/16 -
Price 0.045 0.045 0.06 0.045 0.055 0.095 0.27 -
P/RPS 0.47 0.66 0.89 0.72 0.83 1.55 1.20 -12.95%
P/EPS 10.26 -4.60 -7.00 -2.19 -4.15 -8.95 -26.35 -
EY 9.75 -21.72 -14.28 -45.62 -24.09 -11.17 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.24 1.77 0.98 0.76 0.93 2.08 -7.04%

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