[XOXNET] YoY Annual (Unaudited) Result on 30-Jun-2018 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
YoY- 74.03%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 31,785 64,934 85,599 50,483 101,139 191,336 547,626 -36.56%
PBT -8,806 -9,353 -2,554 -8,891 -34,233 -35,456 -13,567 -6.67%
Tax -391 636 -1,010 -65 -644 1,143 383 -
NP -9,197 -8,717 -3,564 -8,956 -34,877 -34,313 -13,184 -5.59%
-
NP to SH -8,859 -8,144 -2,765 -8,809 -34,877 -34,313 -13,159 -6.12%
-
Tax Rate - - - - - - - -
Total Cost 40,982 73,651 89,163 59,439 136,016 225,649 560,810 -34.18%
-
Net Worth 66,194 38,862 45,274 67,247 47,759 6,004,425 1,065,599 -35.86%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 66,194 38,862 45,274 67,247 47,759 6,004,425 1,065,599 -35.86%
NOSH 946,424 353,294 353,294 321,294 279,294 85,777,501 8,880,000 -30.08%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -28.94% -13.42% -4.16% -17.74% -34.48% -17.93% -2.41% -
ROE -13.38% -20.96% -6.11% -13.10% -73.03% -0.57% -1.23% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.36 18.38 26.47 11.26 33.88 0.22 6.17 -9.25%
EPS -0.94 -2.31 -0.78 -0.02 -0.12 -0.03 -0.01 106.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.11 0.14 0.15 0.16 0.07 0.12 -8.25%
Adjusted Per Share Value based on latest NOSH - 321,294
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.80 5.72 7.53 4.44 8.90 16.84 48.20 -36.55%
EPS -0.78 -0.72 -0.24 -0.78 -3.07 -3.02 -1.16 -6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0342 0.0399 0.0592 0.042 5.2851 0.9379 -35.86%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 -
Price 0.075 0.105 0.195 0.245 0.195 0.04 0.045 -
P/RPS 2.23 0.57 0.74 2.18 0.58 17.93 0.73 19.54%
P/EPS -8.01 -4.56 -22.81 -12.47 -1.67 -99.99 -30.37 -19.19%
EY -12.49 -21.95 -4.38 -8.02 -59.92 -1.00 -3.29 23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.95 1.39 1.63 1.22 0.57 0.38 17.99%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Date 06/09/21 28/08/20 29/08/19 29/08/18 25/05/17 23/05/16 27/05/15 -
Price 0.075 0.16 0.145 0.21 0.175 0.04 0.04 -
P/RPS 2.23 0.87 0.55 1.86 0.52 17.93 0.65 21.78%
P/EPS -8.01 -6.94 -16.96 -10.69 -1.50 -99.99 -26.99 -17.65%
EY -12.49 -14.41 -5.90 -9.36 -66.77 -1.00 -3.70 21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.45 1.04 1.40 1.09 0.57 0.33 20.69%

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