[XOXNET] QoQ Quarter Result on 30-Sep-2018 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 153.11%
YoY- 139.35%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 9,589 27,884 25,531 23,224 9,571 14,266 5,868 38.86%
PBT -4,799 821 687 1,310 -2,659 753 -1,639 105.07%
Tax -880 -75 0 0 -60 0 -5 3070.45%
NP -5,679 746 687 1,310 -2,719 753 -1,644 129.03%
-
NP to SH -4,914 726 687 1,367 -2,574 753 -1,643 108.00%
-
Tax Rate - 9.14% 0.00% 0.00% - 0.00% - -
Total Cost 15,268 27,138 24,844 21,914 12,290 13,513 7,512 60.66%
-
Net Worth 45,274 51,407 51,407 51,407 67,247 3,586 31,665 26.99%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 45,274 51,407 51,407 51,407 67,247 3,586 31,665 26.99%
NOSH 353,294 321,294 321,294 321,294 321,294 321,294 286,294 15.09%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -59.22% 2.68% 2.69% 5.64% -28.41% 5.28% -28.02% -
ROE -10.85% 1.41% 1.34% 2.66% -3.83% 21.00% -5.19% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.97 8.68 7.95 7.23 2.13 31.82 1.48 59.30%
EPS -1.39 0.16 0.21 0.43 -0.01 0.02 -0.01 2607.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.16 0.16 0.15 0.08 0.08 45.36%
Adjusted Per Share Value based on latest NOSH - 321,294
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.84 2.45 2.25 2.04 0.84 1.26 0.52 37.79%
EPS -0.43 0.06 0.06 0.12 -0.23 0.07 -0.14 111.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0452 0.0452 0.0452 0.0592 0.0032 0.0279 27.01%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.195 0.185 0.17 0.18 0.245 0.265 0.245 -
P/RPS 6.58 2.13 2.14 2.49 11.48 0.83 16.53 -45.97%
P/EPS -12.83 81.87 79.51 42.31 -42.67 15.78 -59.02 -63.94%
EY -7.79 1.22 1.26 2.36 -2.34 6.34 -1.69 177.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.16 1.06 1.13 1.63 3.31 3.06 -40.99%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.145 0.14 0.18 0.18 0.21 0.23 0.285 -
P/RPS 4.89 1.61 2.27 2.49 9.84 0.72 19.22 -59.94%
P/EPS -9.54 61.96 84.18 42.31 -36.58 13.69 -68.66 -73.27%
EY -10.48 1.61 1.19 2.36 -2.73 7.30 -1.46 273.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 1.13 1.13 1.40 2.88 3.56 -56.07%

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