[XOXNET] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 46.09%
YoY- 128.57%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 27,640 85,599 76,010 48,755 23,224 50,483 40,912 -22.98%
PBT 74 -2,554 2,190 1,997 1,310 -8,891 6,232 -94.78%
Tax -37 -1,010 -75 0 0 -65 -12,469 -97.92%
NP 37 -3,564 2,115 1,997 1,310 -8,956 -6,237 -
-
NP to SH 64 -2,765 2,150 1,997 1,367 -8,809 -6,235 -
-
Tax Rate 50.00% - 3.42% 0.00% 0.00% - 200.08% -
Total Cost 27,603 89,163 73,895 46,758 21,914 59,439 47,149 -29.99%
-
Net Worth 49,461 45,274 51,407 51,407 51,407 67,247 3,586 474.21%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 49,461 45,274 51,407 51,407 51,407 67,247 3,586 474.21%
NOSH 353,294 353,294 321,294 321,294 321,294 321,294 321,294 6.52%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.13% -4.16% 2.78% 4.10% 5.64% -17.74% -15.24% -
ROE 0.13% -6.11% 4.18% 3.88% 2.66% -13.10% -173.85% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.82 26.47 23.66 15.17 7.23 11.26 91.26 -80.53%
EPS 0.02 -0.78 0.45 0.64 0.43 -0.02 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.16 0.16 0.16 0.15 0.08 45.17%
Adjusted Per Share Value based on latest NOSH - 321,294
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.43 7.53 6.69 4.29 2.04 4.44 3.60 -23.03%
EPS 0.01 -0.24 0.19 0.18 0.12 -0.78 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0399 0.0452 0.0452 0.0452 0.0592 0.0032 468.68%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.14 0.195 0.185 0.17 0.18 0.245 0.265 -
P/RPS 1.79 0.74 0.78 1.12 2.49 2.18 0.29 236.11%
P/EPS 772.83 -22.81 27.65 27.35 42.31 -12.47 -1.91 -
EY 0.13 -4.38 3.62 3.66 2.36 -8.02 -52.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.39 1.16 1.06 1.13 1.63 3.31 -54.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.13 0.145 0.14 0.18 0.18 0.21 0.23 -
P/RPS 1.66 0.55 0.59 1.19 2.49 1.86 0.25 252.86%
P/EPS 717.63 -16.96 20.92 28.96 42.31 -10.69 -1.65 -
EY 0.14 -5.90 4.78 3.45 2.36 -9.36 -60.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.04 0.88 1.13 1.13 1.40 2.88 -52.89%

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