[XOXTECH] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Revenue 24,060 20,643 13,776 10,109 8,554 12,520 9,074 15.53% YoY % 16.55% 49.85% 36.27% 18.18% -31.68% 37.98% - Horiz. % 265.15% 227.50% 151.82% 111.41% 94.27% 137.98% 100.00%
PBT -1,498 1,151 -671 -3,554 -3,769 -3,377 -2,800 -8.85% YoY % -230.15% 271.54% 81.12% 5.70% -11.61% -20.61% - Horiz. % 53.50% -41.11% 23.96% 126.93% 134.61% 120.61% 100.00%
Tax -1,067 -173 -566 -293 -2,508 -496 -294 21.03% YoY % -516.76% 69.43% -93.17% 88.32% -405.65% -68.71% - Horiz. % 362.93% 58.84% 192.52% 99.66% 853.06% 168.71% 100.00%
NP -2,565 978 -1,237 -3,847 -6,277 -3,873 -3,094 -2.74% YoY % -362.27% 179.06% 67.85% 38.71% -62.07% -25.18% - Horiz. % 82.90% -31.61% 39.98% 124.34% 202.88% 125.18% 100.00%
NP to SH -3,747 252 -1,919 -4,272 -6,024 -4,712 -3,944 -0.76% YoY % -1,586.90% 113.13% 55.08% 29.08% -27.84% -19.47% - Horiz. % 95.01% -6.39% 48.66% 108.32% 152.74% 119.47% 100.00%
Tax Rate - % 15.03 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 26,625 19,665 15,013 13,956 14,831 16,393 12,168 12.29% YoY % 35.39% 30.99% 7.57% -5.90% -9.53% 34.72% - Horiz. % 218.81% 161.61% 123.38% 114.69% 121.89% 134.72% 100.00%
Net Worth 23,770 32,259 205,127 25,237 34,239 54,514 21,721 1.34% YoY % -26.32% -84.27% 712.79% -26.29% -37.19% 150.97% - Horiz. % 109.43% 148.52% 944.37% 116.19% 157.63% 250.97% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Net Worth 23,770 32,259 205,127 25,237 34,239 54,514 21,721 1.34% YoY % -26.32% -84.27% 712.79% -26.29% -37.19% 150.97% - Horiz. % 109.43% 148.52% 944.37% 116.19% 157.63% 250.97% 100.00%
NOSH 893,626 893,626 688,347 603,765 584,288 584,288 194,285 25.35% YoY % 0.00% 29.82% 14.01% 3.33% 0.00% 200.74% - Horiz. % 459.95% 459.95% 354.30% 310.76% 300.74% 300.74% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
NP Margin -10.66 % 4.74 % -8.98 % -38.06 % -73.38 % -30.93 % -34.10 % -15.82% YoY % -324.89% 152.78% 76.41% 48.13% -137.25% 9.30% - Horiz. % 31.26% -13.90% 26.33% 111.61% 215.19% 90.70% 100.00%
ROE -15.76 % 0.78 % -0.94 % -16.93 % -17.59 % -8.64 % -18.16 % -2.08% YoY % -2,120.51% 182.98% 94.45% 3.75% -103.59% 52.42% - Horiz. % 86.78% -4.30% 5.18% 93.23% 96.86% 47.58% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
RPS 2.69 2.31 2.00 1.67 1.46 2.14 4.67 -7.84% YoY % 16.45% 15.50% 19.76% 14.38% -31.78% -54.18% - Horiz. % 57.60% 49.46% 42.83% 35.76% 31.26% 45.82% 100.00%
EPS -0.42 0.03 -0.28 -0.71 -1.03 -0.81 -2.03 -20.81% YoY % -1,500.00% 110.71% 60.56% 31.07% -27.16% 60.10% - Horiz. % 20.69% -1.48% 13.79% 34.98% 50.74% 39.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0266 0.0361 0.2980 0.0418 0.0586 0.0933 0.1118 -19.15% YoY % -26.32% -87.89% 612.92% -28.67% -37.19% -16.55% - Horiz. % 23.79% 32.29% 266.55% 37.39% 52.42% 83.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 896,183 31/03/23 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
RPS 2.68 2.30 1.54 1.13 0.95 1.40 1.01 15.55% YoY % 16.52% 49.35% 36.28% 18.95% -32.14% 38.61% - Horiz. % 265.35% 227.72% 152.48% 111.88% 94.06% 138.61% 100.00%
EPS -0.42 0.03 -0.21 -0.48 -0.67 -0.53 -0.44 -0.69% YoY % -1,500.00% 114.29% 56.25% 28.36% -26.42% -20.45% - Horiz. % 95.45% -6.82% 47.73% 109.09% 152.27% 120.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0265 0.0360 0.2289 0.0282 0.0382 0.0608 0.0242 1.35% YoY % -26.39% -84.27% 711.70% -26.18% -37.17% 151.24% - Horiz. % 109.50% 148.76% 945.87% 116.53% 157.85% 251.24% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 -
Price 0.0400 0.0400 0.0500 0.0450 0.0500 0.0800 0.0950 -
P/RPS 1.49 1.73 2.50 2.69 3.42 3.73 2.03 -4.48% YoY % -13.87% -30.80% -7.06% -21.35% -8.31% 83.74% - Horiz. % 73.40% 85.22% 123.15% 132.51% 168.47% 183.74% 100.00%
P/EPS -9.54 141.85 -17.94 -6.36 -4.85 -9.92 -4.68 11.12% YoY % -106.73% 890.69% -182.08% -31.13% 51.11% -111.97% - Horiz. % 203.85% -3,030.98% 383.33% 135.90% 103.63% 211.97% 100.00%
EY -10.48 0.70 -5.58 -15.72 -20.62 -10.08 -21.37 -10.01% YoY % -1,597.14% 112.54% 64.50% 23.76% -104.56% 52.83% - Horiz. % 49.04% -3.28% 26.11% 73.56% 96.49% 47.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.50 1.11 0.17 1.08 0.85 0.86 0.85 8.77% YoY % 35.14% 552.94% -84.26% 27.06% -1.16% 1.18% - Horiz. % 176.47% 130.59% 20.00% 127.06% 100.00% 101.18% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Date - 31/05/22 30/06/21 27/02/20 27/02/19 25/08/17 30/08/16 -
Price 0.0400 0.0350 0.0650 0.0450 0.0500 0.1000 0.0700 -
P/RPS 1.49 1.52 3.25 2.69 3.42 4.67 1.50 -0.10% YoY % -1.97% -53.23% 20.82% -21.35% -26.77% 211.33% - Horiz. % 99.33% 101.33% 216.67% 179.33% 228.00% 311.33% 100.00%
P/EPS -9.54 124.11 -23.32 -6.36 -4.85 -12.40 -3.45 16.25% YoY % -107.69% 632.20% -266.67% -31.13% 60.89% -259.42% - Horiz. % 276.52% -3,597.39% 675.94% 184.35% 140.58% 359.42% 100.00%
EY -10.48 0.81 -4.29 -15.72 -20.62 -8.06 -29.00 -13.99% YoY % -1,393.83% 118.88% 72.71% 23.76% -155.83% 72.21% - Horiz. % 36.14% -2.79% 14.79% 54.21% 71.10% 27.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.50 0.97 0.22 1.08 0.85 1.07 0.63 13.71% YoY % 54.64% 340.91% -79.63% 27.06% -20.56% 69.84% - Horiz. % 238.10% 153.97% 34.92% 171.43% 134.92% 169.84% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment