[XOXNET] QoQ Annualized Quarter Result on 31-Mar-2018

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- 35.12%
YoY- 80.5%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 97,510 92,896 50,483 44,631 39,969 41,556 59,500 38.87%
PBT 3,994 5,240 -8,891 6,798 -10,477 -10,692 -7,488 -
Tax 0 0 -65 -13,602 -7 0 0 -
NP 3,994 5,240 -8,956 -6,804 -10,485 -10,692 -7,488 -
-
NP to SH 3,994 5,468 -8,809 -6,801 -10,483 -10,692 -7,488 -
-
Tax Rate 0.00% 0.00% - 200.09% - - - -
Total Cost 93,516 87,656 59,439 51,435 50,454 52,248 66,988 24.83%
-
Net Worth 51,407 51,407 67,247 3,586 31,665 30,825 6,164 309.66%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 51,407 51,407 67,247 3,586 31,665 30,825 6,164 309.66%
NOSH 321,294 321,294 321,294 321,294 286,294 279,294 279,294 9.76%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.10% 5.64% -17.74% -15.24% -26.23% -25.73% -12.58% -
ROE 7.77% 10.64% -13.10% -189.65% -33.11% -34.69% -121.46% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.35 28.91 11.26 99.55 10.10 10.78 154.42 -66.09%
EPS 1.28 1.72 -0.02 -0.15 -0.02 -0.02 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.08 0.08 0.08 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 321,294
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.58 8.18 4.44 3.93 3.52 3.66 5.24 38.79%
EPS 0.35 0.48 -0.78 -0.60 -0.92 -0.94 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0452 0.0452 0.0592 0.0032 0.0279 0.0271 0.0054 310.65%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.17 0.18 0.245 0.265 0.245 0.195 0.145 -
P/RPS 0.56 0.62 2.18 0.27 2.43 1.81 0.09 237.17%
P/EPS 13.68 10.58 -12.47 -1.75 -9.25 -7.03 -0.75 -
EY 7.31 9.45 -8.02 -57.25 -10.81 -14.23 -134.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.63 3.31 3.06 2.44 0.91 10.67%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 -
Price 0.18 0.18 0.21 0.23 0.285 0.18 0.175 -
P/RPS 0.59 0.62 1.86 0.23 2.82 1.67 0.11 205.47%
P/EPS 14.48 10.58 -10.69 -1.52 -10.76 -6.49 -0.90 -
EY 6.91 9.45 -9.36 -65.97 -9.29 -15.42 -111.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 1.40 2.88 3.56 2.25 1.09 2.42%

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