[XOXNET] QoQ TTM Result on 31-Dec-2020 [#2]

Announcement Date
05-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 17.49%
YoY- -33.55%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 32,221 31,785 34,693 41,271 42,398 64,933 64,709 -37.15%
PBT -7,699 -8,806 -9,889 -9,581 -11,179 -9,353 -8,514 -6.48%
Tax -391 -391 355 673 673 636 -599 -24.73%
NP -8,090 -9,197 -9,534 -8,908 -10,506 -8,717 -9,113 -7.62%
-
NP to SH -7,913 -8,859 -8,760 -7,837 -9,498 -7,847 -7,954 -0.34%
-
Tax Rate - - - - - - - -
Total Cost 40,311 40,982 44,227 50,179 52,904 73,650 73,822 -33.16%
-
Net Worth 66,249 66,194 35,876 38,862 38,862 38,862 45,928 27.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 66,249 66,194 35,876 38,862 38,862 38,862 45,928 27.63%
NOSH 946,424 946,424 918,934 353,294 353,294 353,294 353,294 92.76%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -25.11% -28.94% -27.48% -21.58% -24.78% -13.42% -14.08% -
ROE -11.94% -13.38% -24.42% -20.17% -24.44% -20.19% -17.32% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.40 3.36 6.77 11.68 12.00 18.38 18.32 -67.43%
EPS -0.84 -0.94 -1.71 -2.22 -2.69 -2.22 -2.25 -48.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.11 0.11 0.11 0.13 -33.78%
Adjusted Per Share Value based on latest NOSH - 353,294
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.84 2.80 3.05 3.63 3.73 5.72 5.70 -37.12%
EPS -0.70 -0.78 -0.77 -0.69 -0.84 -0.69 -0.70 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0583 0.0316 0.0342 0.0342 0.0342 0.0404 27.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.12 0.075 0.205 0.475 0.475 0.105 0.07 -
P/RPS 3.52 2.23 3.03 4.07 3.96 0.57 0.38 340.47%
P/EPS -14.35 -8.01 -11.99 -21.41 -17.67 -4.73 -3.11 176.90%
EY -6.97 -12.49 -8.34 -4.67 -5.66 -21.15 -32.16 -63.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.07 2.93 4.32 4.32 0.95 0.54 115.49%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 06/09/21 28/05/21 05/03/21 27/11/20 28/08/20 28/05/20 -
Price 0.085 0.075 0.075 0.195 0.50 0.16 0.11 -
P/RPS 2.50 2.23 1.11 1.67 4.17 0.87 0.60 158.71%
P/EPS -10.17 -8.01 -4.39 -8.79 -18.60 -7.20 -4.89 62.86%
EY -9.84 -12.49 -22.79 -11.38 -5.38 -13.88 -20.47 -38.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.07 1.07 1.77 4.55 1.45 0.85 26.51%

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