[XOXNET] QoQ TTM 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- 111.11%
YoY- 100.68%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 90,644 86,228 86,210 72,592 52,929 35,608 40,912 69.86%
PBT -3,217 -1,981 159 91 -2,235 -7,019 -6,232 -35.62%
Tax -992 -955 -135 -60 -65 -65 -5 3290.75%
NP -4,209 -2,936 24 31 -2,300 -7,084 -6,237 -23.04%
-
NP to SH -3,437 -2,134 206 233 -2,097 -6,938 -6,236 -32.75%
-
Tax Rate - - 84.91% 65.93% - - - -
Total Cost 94,853 89,164 86,186 72,561 55,229 42,692 47,149 59.29%
-
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 -4.64% -3.40% 0.03% 0.04% -4.35% -19.89% -15.24% -
ROE -6.95% -4.71% 0.40% 0.45% -4.08% -10.32% -173.88% -
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 25.66 26.66 26.83 22.59 16.47 7.94 91.26 -57.04%
EPS -0.97 -0.66 0.06 0.07 -0.65 -1.55 -13.91 -83.03%
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 7.98 7.59 7.59 6.39 4.66 3.14 3.60 69.92%
EPS -0.30 -0.19 0.02 0.02 -0.18 -0.61 -0.55 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0399 0.0453 0.0453 0.0453 0.0592 0.0032 469.55%
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 0.55 0.73 0.69 0.75 1.09 3.08 0.29 53.15%
P/EPS -14.39 -29.55 288.54 234.42 -27.58 -15.83 -1.91 283.84%
EY -6.95 -3.38 0.35 0.43 -3.63 -6.32 -52.49 -73.99%
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 0.51 0.54 0.52 0.80 1.09 2.64 0.25 60.77%
P/EPS -13.36 -21.97 218.36 248.21 -27.58 -13.57 -1.65 302.71%
EY -7.48 -4.55 0.46 0.40 -3.63 -7.37 -60.48 -75.14%
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