[XOXNET] QoQ Quarter Result on 31-Dec-2019 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -2825.0%
YoY- -353.86%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 5,105 9,813 14,912 12,568 27,640 9,589 27,884 -67.65%
PBT -1,752 -5,638 -2,045 -1,744 74 -4,799 821 -
Tax 0 355 318 0 -37 -880 -75 -
NP -1,752 -5,283 -1,727 -1,744 37 -5,679 746 -
-
NP to SH -1,587 -4,807 -1,360 -1,744 64 -4,914 726 -
-
Tax Rate - - - - 50.00% - 9.14% -
Total Cost 6,857 15,096 16,639 14,312 27,603 15,268 27,138 -59.93%
-
Net Worth 38,862 38,862 45,928 45,928 49,461 45,274 51,407 -16.97%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 38,862 38,862 45,928 45,928 49,461 45,274 51,407 -16.97%
NOSH 353,294 353,294 353,294 353,294 353,294 353,294 321,294 6.51%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -34.32% -53.84% -11.58% -13.88% 0.13% -59.22% 2.68% -
ROE -4.08% -12.37% -2.96% -3.80% 0.13% -10.85% 1.41% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.44 2.78 4.22 3.56 7.82 2.97 8.68 -69.70%
EPS -0.45 -1.36 -0.38 -0.58 0.02 -1.39 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.13 0.13 0.14 0.14 0.16 -22.05%
Adjusted Per Share Value based on latest NOSH - 353,294
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.45 0.86 1.31 1.11 2.43 0.84 2.45 -67.58%
EPS -0.14 -0.42 -0.12 -0.15 0.01 -0.43 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0342 0.0404 0.0404 0.0435 0.0399 0.0452 -16.92%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.475 0.105 0.07 0.135 0.14 0.195 0.185 -
P/RPS 32.87 3.78 1.66 3.79 1.79 6.58 2.13 516.75%
P/EPS -105.74 -7.72 -18.18 -27.35 772.83 -12.83 81.87 -
EY -0.95 -12.96 -5.50 -3.66 0.13 -7.79 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 0.95 0.54 1.04 1.00 1.39 1.16 139.68%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 28/05/20 26/02/20 29/11/19 29/08/19 30/05/19 -
Price 0.50 0.16 0.11 0.105 0.13 0.145 0.14 -
P/RPS 34.60 5.76 2.61 2.95 1.66 4.89 1.61 668.67%
P/EPS -111.31 -11.76 -28.58 -21.27 717.63 -9.54 61.96 -
EY -0.90 -8.50 -3.50 -4.70 0.14 -10.48 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 1.45 0.85 0.81 0.93 1.04 0.88 198.11%

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