[XOXNET] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -53.81%
YoY- -5.0%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 20,543 25,310 27,703 32,886 28,094 34,273 33,550 -27.82%
PBT -10,498 -14,223 -12,052 -8,726 -5,595 -2,901 -5,531 53.11%
Tax -45 -45 -45 -277 -264 -264 -264 -69.15%
NP -10,543 -14,268 -12,097 -9,003 -5,859 -3,165 -5,795 48.86%
-
NP to SH -10,543 -14,268 -12,097 -8,995 -5,848 -3,149 -5,775 49.21%
-
Tax Rate - - - - - - - -
Total Cost 31,086 39,578 39,800 41,889 33,953 37,438 39,345 -14.49%
-
Net Worth 45,428 45,428 56,835 56,835 -56,785 68,142 56,785 -13.78%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 45,428 45,428 56,835 56,835 -56,785 68,142 56,785 -13.78%
NOSH 1,135,709 1,135,709 1,135,709 1,135,709 1,135,709 1,135,709 1,135,709 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -51.32% -56.37% -43.67% -27.38% -20.85% -9.23% -17.27% -
ROE -23.21% -31.41% -21.28% -15.83% 0.00% -4.62% -10.17% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.81 2.23 2.44 2.89 2.47 3.02 2.95 -27.73%
EPS -0.93 -1.26 -1.06 -0.79 -0.51 -0.28 -0.51 49.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.05 -0.05 0.06 0.05 -13.78%
Adjusted Per Share Value based on latest NOSH - 1,135,709
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.81 2.23 2.44 2.89 2.47 3.02 2.95 -27.73%
EPS -0.93 -1.26 -1.06 -0.79 -0.51 -0.28 -0.51 49.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.05 -0.05 0.06 0.05 -13.78%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.035 0.04 0.03 0.03 0.03 0.02 0.025 -
P/RPS 1.93 1.79 1.23 1.04 1.21 0.66 0.85 72.49%
P/EPS -3.77 -3.18 -2.82 -3.79 -5.83 -7.21 -4.92 -16.22%
EY -26.52 -31.41 -35.47 -26.38 -17.16 -13.86 -20.34 19.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 0.60 0.60 0.00 0.33 0.50 45.62%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 30/08/23 30/05/23 27/02/23 29/11/22 30/08/22 -
Price 0.03 0.03 0.025 0.03 0.03 0.03 0.03 -
P/RPS 1.66 1.35 1.03 1.04 1.21 0.99 1.02 38.23%
P/EPS -3.23 -2.39 -2.35 -3.79 -5.83 -10.82 -5.90 -33.00%
EY -30.94 -41.88 -42.57 -26.38 -17.16 -9.24 -16.95 49.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.50 0.60 0.00 0.50 0.60 15.99%

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