[XOXNET] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 15.13%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 28,094 34,273 33,550 34,534 33,161 32,221 31,785 -7.87%
PBT -5,595 -2,901 -5,531 -8,196 -9,822 -7,699 -8,806 -26.03%
Tax -264 -264 -264 -423 -391 -391 -391 -22.98%
NP -5,859 -3,165 -5,795 -8,619 -10,213 -8,090 -9,197 -25.90%
-
NP to SH -5,848 -3,149 -5,775 -8,567 -10,094 -7,913 -8,859 -24.12%
-
Tax Rate - - - - - - - -
Total Cost 33,953 37,438 39,345 43,153 43,374 40,311 40,982 -11.75%
-
Net Worth -56,785 68,142 56,785 68,202 68,142 66,249 66,194 -
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth -56,785 68,142 56,785 68,202 68,142 66,249 66,194 -
NOSH 1,135,709 1,135,709 1,135,709 1,135,709 1,135,709 946,424 946,424 12.88%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -20.85% -9.23% -17.27% -24.96% -30.80% -25.11% -28.94% -
ROE 0.00% -4.62% -10.17% -12.56% -14.81% -11.94% -13.38% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.47 3.02 2.95 3.04 2.92 3.40 3.36 -18.50%
EPS -0.51 -0.28 -0.51 -0.75 -0.89 -0.84 -0.94 -33.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 0.06 0.05 0.06 0.06 0.07 0.07 -
Adjusted Per Share Value based on latest NOSH - 1,135,709
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.47 3.02 2.95 3.04 2.92 2.84 2.80 -7.99%
EPS -0.51 -0.28 -0.51 -0.75 -0.89 -0.70 -0.78 -24.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 0.06 0.05 0.06 0.06 0.0583 0.0583 -
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.03 0.02 0.025 0.035 0.03 0.12 0.075 -
P/RPS 1.21 0.66 0.85 1.15 1.03 3.52 2.23 -33.40%
P/EPS -5.83 -7.21 -4.92 -4.64 -3.38 -14.35 -8.01 -19.03%
EY -17.16 -13.86 -20.34 -21.53 -29.63 -6.97 -12.49 23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 0.50 0.58 0.50 1.71 1.07 -
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 06/09/21 -
Price 0.03 0.03 0.03 0.03 0.035 0.085 0.075 -
P/RPS 1.21 0.99 1.02 0.99 1.20 2.50 2.23 -33.40%
P/EPS -5.83 -10.82 -5.90 -3.98 -3.94 -10.17 -8.01 -19.03%
EY -17.16 -9.24 -16.95 -25.12 -25.39 -9.84 -12.49 23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.60 0.50 0.58 1.21 1.07 -

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