[XOXTECH] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 27.41%
YoY- 44.29%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 147,391 84,832 60,767 44,842 36,339 38,767 35,716 23.34%
PBT 20,005 8,395 -2,167 -1,876 -6,888 -1,897 -1,152 -
Tax -11,505 -2,050 -2,256 -2,029 -4,322 -3,677 -1,801 31.58%
NP 8,500 6,345 -4,423 -3,905 -11,210 -5,574 -2,953 -
-
NP to SH 1,444 3,919 -8,736 -5,706 -11,994 -7,742 -6,201 -
-
Tax Rate 57.51% 24.42% - - - - - -
Total Cost 138,891 78,487 65,190 48,747 47,549 44,341 38,669 20.83%
-
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 896,183 896,183 896,183 715,275 586,846 586,846 584,288 6.53%
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 5.77% 7.48% -7.28% -8.71% -30.85% -14.38% -8.27% -
ROE 4.19% 12.35% -27.01% -25.27% -44.92% -18.33% -10.37% -
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 16.49 9.49 6.80 6.73 6.22 6.63 6.11 15.82%
EPS 0.16 0.44 -0.98 -0.86 -2.05 -1.33 -1.06 -
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 - 715,275
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 16.45 9.47 6.78 5.00 4.05 4.33 3.99 23.32%
EPS 0.16 0.44 -0.97 -0.64 -1.34 -0.86 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0385 0.0354 0.0361 0.0252 0.0298 0.0471 0.0667 -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 0.42 0.47 0.74 0.97 0.72 0.98 1.23 -14.70%
P/EPS 43.32 10.26 -5.11 -7.59 -2.19 -4.91 -7.07 -
EY 2.31 9.75 -19.55 -13.18 -45.62 -20.39 -14.15 -
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 0.36 0.47 0.66 0.89 0.72 0.83 1.55 -19.43%
P/EPS 37.13 10.26 -4.60 -7.00 -2.19 -4.15 -8.95 -
EY 2.69 9.75 -21.72 -14.28 -45.62 -24.09 -11.17 -
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