[XOXNET] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 162.07%
YoY- 151.14%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 CAGR
Revenue 22,164 20,420 110,560 92,896 114,592 144,640 512,968 -33.88%
PBT -2,580 -7,008 296 5,240 -11,104 -19,472 -392 28.17%
Tax 0 0 -148 0 0 1,528 -568 -
NP -2,580 -7,008 148 5,240 -11,104 -17,944 -960 13.90%
-
NP to SH -2,564 -6,348 256 5,468 -11,104 -17,944 -868 15.33%
-
Tax Rate - - 50.00% 0.00% - - - -
Total Cost 24,744 27,428 110,412 87,656 125,696 162,584 513,928 -32.93%
-
Net Worth 66,249 38,862 49,461 51,407 647,733 1,076,639 130,199 -8.51%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 CAGR
Net Worth 66,249 38,862 49,461 51,407 647,733 1,076,639 130,199 -8.51%
NOSH 946,424 353,294 353,294 321,294 9,253,333 8,971,999 1,085,000 -1.78%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 CAGR
NP Margin -11.64% -34.32% 0.13% 5.64% -9.69% -12.41% -0.19% -
ROE -3.87% -16.33% 0.52% 10.64% -1.71% -1.67% -0.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 CAGR
RPS 2.34 5.78 31.29 28.91 1.24 1.61 47.28 -32.69%
EPS -0.28 -1.80 0.08 1.72 -0.12 -0.20 -0.08 17.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.11 0.14 0.16 0.07 0.12 0.12 -6.85%
Adjusted Per Share Value based on latest NOSH - 321,294
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 CAGR
RPS 1.95 1.80 9.73 8.18 10.09 12.73 45.15 -33.89%
EPS -0.23 -0.56 0.02 0.48 -0.98 -1.58 -0.08 14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0342 0.0435 0.0452 0.5701 0.9477 0.1146 -8.51%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 30/06/16 30/06/15 28/02/14 -
Price 0.12 0.475 0.14 0.18 0.03 0.035 0.08 -
P/RPS 5.12 8.22 0.45 0.62 2.42 2.17 0.17 56.60%
P/EPS -44.29 -26.44 193.21 10.58 -25.00 -17.50 -100.00 -10.17%
EY -2.26 -3.78 0.52 9.45 -4.00 -5.71 -1.00 11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 4.32 1.00 1.13 0.43 0.29 0.67 13.13%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 CAGR
Date 30/11/21 27/11/20 29/11/19 29/11/18 24/08/16 20/08/15 28/04/14 -
Price 0.085 0.50 0.13 0.18 0.035 0.035 0.07 -
P/RPS 3.63 8.65 0.42 0.62 2.83 2.17 0.15 52.15%
P/EPS -31.38 -27.83 179.41 10.58 -29.17 -17.50 -87.50 -12.63%
EY -3.19 -3.59 0.56 9.45 -3.43 -5.71 -1.14 14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 4.55 0.93 1.13 0.50 0.29 0.58 10.17%

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