XOXTECH | XOX TECHNOLOGY BERHAD
0.060 (9.09%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
XOXTECH Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
XOXTECH Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 Aug 24 | 30 Jun 24 | Other | 30 Jun 24 | 51.51 | 7.55 | -0.04 | -0.1% | 0.00 | 0.00 | 16.9% | 54.9% | 101.0% | 101.8% | ||||||||
| 30 May 24 | 31 Mar 24 | Other | 30 Jun 24 | 44.07 | 8.71 | 3.43 | 7.8% | 0.00 | 0.38 | 5.1% | 83.2% | 403.4% | 191.6% | ||||||||
| 26 Feb 24 | Q3 Dec 23 | 3 | 31 Mar 24 | 46.45 | 8.60 | 0.68 | 1.5% | 0.00 | 0.08 | 6.5% | 52.6% | 73.0% | 34.9% | ||||||||
| 29 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 43.62 | 6.37 | 2.52 | 5.8% | 0.00 | 0.28 | 31.1% | 151.2% | 27.0% | 8.2% | ||||||||
| 23 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 33.26 | 6.53 | 1.99 | 6.0% | 0.00 | 0.22 | 38.2% | 103.1% | 153.0% | 589.6% | ||||||||
| 31 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | 24.06 | -1.50 | -3.75 | -15.6% | 0.00 | -0.42 | 21.0% | 16.6% | 457.5% | 1586.9% | ||||||||
| 27 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 30.45 | 2.45 | 1.05 | 3.4% | 0.00 | 0.12 | 75.3% | 81.4% | 55.0% | 629.3% | ||||||||
| 22 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 17.36 | 2.86 | 2.33 | 13.4% | 0.00 | 0.26 | 6.0% | 15.1% | 709.4% | 148.6% | ||||||||
| 26 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 16.38 | 1.93 | 0.29 | 1.8% | 0.00 | 0.03 | 20.6% | 8.4% | 14.3% | 115.8% | ||||||||
| 31 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 20.64 | 1.15 | 0.25 | 1.2% | 0.00 | 0.03 | 23.0% | 49.9% | 227.3% | 113.1% | ||||||||
| 25 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 16.78 | 2.46 | -0.20 | -1.2% | 0.00 | -0.02 | 11.2% | 33.2% | 95.9% | 90.7% | ||||||||
| 30 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 15.09 | -3.91 | -4.80 | -31.8% | 0.00 | -0.54 | 0.1% | 26.4% | 163.1% | 173.7% | ||||||||
| 27 Sep 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 15.12 | -0.05 | -1.82 | -12.1% | 0.00 | -0.14 | 9.7% | 43.8% | 5.0% | 138.0% | ||||||||
| 30 Jun 21 | 31 Mar 21 | Other | 31 Mar 21 | 13.78 | -0.67 | -1.92 | -13.9% | 0.00 | -0.28 | 9.3% | 40.7% | 9.3% | 79.2% | ||||||||
| 24 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 12.60 | -0.92 | -2.12 | -16.8% | 0.00 | -0.32 | 5.5% | 24.6% | 20.8% | 50.4% | ||||||||
| 26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 11.94 | -1.03 | -1.75 | -14.7% | 0.00 | -0.27 | 13.6% | 35.7% | 128.7% | 19.7% | ||||||||
| 25 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 10.51 | 0.26 | -0.77 | -7.3% | 0.00 | -0.12 | 7.3% | 8.1% | 28.5% | 64.0% | ||||||||
| 16 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 9.79 | -0.19 | -1.07 | -10.9% | 0.00 | -0.17 | 3.1% | 5.7% | 74.9% | 35.6% | ||||||||
| 27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 10.11 | -3.55 | -4.27 | -42.3% | 0.00 | -0.71 | 14.9% | 18.2% | 95.8% | 29.1% | ||||||||
| 21 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 8.80 | -1.26 | -2.18 | -24.8% | 0.00 | -0.37 | 9.5% | 7.9% | 2.7% | 26.2% | ||||||||
| 22 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 9.72 | -1.06 | -2.12 | -21.9% | 0.00 | -0.36 | 4.9% | 31.4% | 27.8% | 50.8% | ||||||||
| 29 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 9.27 | -0.79 | -1.66 | -17.9% | 0.00 | -0.28 | 8.3% | 24.7% | 72.4% | 790.0% | ||||||||
| 27 Feb 19 | 31 Dec 18 | Other | 31 Dec 18 | 8.55 | -3.77 | -6.02 | -70.4% | 0.00 | -1.03 | 10.5% | 3.2% | 248.4% | 214.9% | ||||||||
| 29 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 9.55 | -0.11 | -1.73 | -18.1% | 0.00 | -0.30 | 29.1% | 23.7% | 60.0% | 63.3% | ||||||||
| 18 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 7.40 | -2.78 | -4.32 | -58.4% | 0.00 | -0.74 | 39.9% | 25.7% | 1892.5% | 652.6% | ||||||||
| 12 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 12.31 | 1.52 | 0.24 | 2.0% | 0.00 | 0.04 | 48.6% | 40.0% | 112.6% | 132.6% | ||||||||
| 29 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 8.29 | -0.65 | -1.91 | -23.1% | 0.00 | -0.33 | 33.8% | 5.0% | 59.4% | 102.7% | ||||||||
| 25 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 12.52 | -3.38 | -4.71 | -37.6% | 0.00 | -0.81 | 25.8% | 26.4% | 720.9% | 19.5% | ||||||||
| 23 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 9.96 | 0.82 | -0.57 | -5.8% | 0.00 | -0.10 | 13.2% | 2.2% | 22.3% | 81.7% | ||||||||
| 21 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 8.80 | 0.72 | -0.74 | -8.4% | 0.00 | -0.13 | 11.5% | 19.8% | 21.7% | 40.5% | ||||||||
| 25 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 7.89 | 0.11 | -0.94 | -12.0% | 0.00 | -0.21 | 20.4% | 27.4% | 76.1% | 122.6% | ||||||||
| 30 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 9.91 | -2.80 | -3.94 | -39.8% | 0.00 | -2.03 | 2.7% | 20.2% | 1148.1% | 9519.5% | ||||||||
| 27 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 10.18 | 0.56 | -0.32 | -3.1% | 0.00 | -0.16 | 7.2% | 3.8% | 74.6% | 65.0% | ||||||||
| 29 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 10.97 | -0.26 | -1.24 | -11.3% | 0.00 | -0.66 | 0.9% | 31.9% | 193.2% | 55.8% | ||||||||
| 26 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 10.87 | 0.43 | -0.42 | -3.9% | 0.00 | -0.24 | 12.5% | 63.6% | 934.1% | 81.7% | ||||||||
| 25 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 12.41 | 0.53 | -0.04 | -0.3% | 0.00 | -0.02 | 26.6% | 47.9% | 95.5% | 99.6% | ||||||||
| 22 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 9.81 | -0.59 | -0.90 | -9.2% | 0.00 | -0.51 | 18.0% | 8.6% | 13.2% | 53.9% | ||||||||
| 27 Feb 15 | 31/12/14 | 2 | 30/06/15 | 8.31 | -0.36 | -0.80 | -9.6% | 0.00 | -0.45 | 25.2% | 22.3% | 65.5% | 59.9% |
XOXTECH Historical Dividends
XOXTECH Financial Ratios
| EPS | 0.74 sen |
| Trailing PE (Sector Median: 33.3) | 8.0 |
| PEG | 8.0 |
| Altman Z | 2.6 |
| Beaver | 0.215 |
| Current Ratio | 1.69 |
| Debt-Equity (DE) Ratio | 1.31 |
| FCF Yield | 14.74 % |
| Revenue QoQ | 16.88 % |
| Revenue YoY | 54.87% |
| Profit QoQ | -101.02 % |
| Profit YoY | -101.76 % |
| Profit Margin (Sector Median: -14.4) | 3.56 % |
| ROE (ROIC: 21.23) | 21.23 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
XOXTECH Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 33.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -14.4) | |
| ROE (ROIC: 21.23) | |
| Altman Z |
XOXTECH Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.05 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -0.04 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
XOXTECH Directors Share Purchases (Beta)
No transaction in the last 2 months.
XOXTECH Summary
Market Cap: 53 M.
Market Cap Class: Shrimp
Number of Shares: 896 M.
Adjusted Float: 68.5%.
Stock highly correlated with
IWCITY (82%)
MKLAND (81%)
OVH (80%)
KNUSFOR (79%)
XOX Technology Berhad (Previously known as M3 Technologies (Asia) Berhad) services includes 1) M3Blast, SMS marketing blaster. 2) i3TeamWorks, a web-based business management solution software for employees. 3) i3DiSPLAY, commercial used interactive digital systems used for applications such as shopping mall directory. 4) i3AppsBuilder, mobile app builder software. 5) EZVIZ, video surveillance manufacturer.
Sectors: Penny Stocks, Industrial Products, Telco, Telecommunications & Media, Telecommunications Equipment
Share Registrar: WORKSHIRE SHARE REGISTRATION SDN BHD
Code: 0017
Website: http://www.m3tech.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
XOXTECH Top Shareholdings
Updated on 30-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Hongkong And Shanghai Banking Co Ltd | 25.13% | 13.51 |
| Lim Seng Boon | 6.33% | 3.41 |
| Morgan Stanley & Co. International PLC | 4.9% | 2.63 |
| Sanston Financial Group Ltd | 4.85% | 2.61 |
| Cgs-Cimb Securities (Hong Kong) Ltd | 4.8% | 2.58 |
| Lazarus Capital Partners Global Equities Fund | 4.78% | 2.57 |
| XOX Bhd | 3.59% | 1.93 |
| Voon Sze Lin | 2.47% | 1.33 |
| Goh Lee Lang | 1.58% | 0.85 |
| Choong Yean Yaw | 1.43% | 0.77 |
| Koo Weng Seng | 1.25% | 0.67 |
| Chew Shin Yong, Mark | 0.93% | 0.5 |
| Tan Kim Heung | 0.56% | 0.3 |
| OCBC Securities Pte. Ltd. | 0.45% | 0.24 |
| Tay Geok Seng | 0.39% | 0.21 |
| Lai Thiam Poh | 0.35% | 0.19 |
| Chong Yuen Yu | 0.33% | 0.18 |
| Chern Wee Sze | 0.32% | 0.17 |
| Ler Cheng Boon | 0.31% | 0.17 |
| Chai Min Yew | 0.28% | 0.15 |
| Tan Ah Siew | 0.28% | 0.15 |
| Low Mee Fong | 0.25% | 0.13 |
| Lighthouse Capital Sdn Bhd | 0.25% | 0.13 |
| Piong Yon Wee | 0.24% | 0.13 |
| Lai Yee Voon | 0.23% | 0.12 |
| Pua Kock Boon @ Phua Kock Boon | 0.22% | 0.12 |
| Wong Ah Ngan | 0.22% | 0.12 |
| Elamaaran A/L Deraraj | 0.19% | 0.1 |
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.