[XOXNET] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 109.26%
YoY- -95.32%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 CAGR
Revenue 25,056 22,164 20,420 110,560 92,896 114,592 144,640 -21.45%
PBT 7,940 -2,580 -7,008 296 5,240 -11,104 -19,472 -
Tax 0 0 0 -148 0 0 1,528 -
NP 7,940 -2,580 -7,008 148 5,240 -11,104 -17,944 -
-
NP to SH 7,940 -2,564 -6,348 256 5,468 -11,104 -17,944 -
-
Tax Rate 0.00% - - 50.00% 0.00% - - -
Total Cost 17,116 24,744 27,428 110,412 87,656 125,696 162,584 -26.66%
-
Net Worth 68,142 66,249 38,862 49,461 51,407 647,733 1,076,639 -31.63%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 CAGR
Net Worth 68,142 66,249 38,862 49,461 51,407 647,733 1,076,639 -31.63%
NOSH 1,135,709 946,424 353,294 353,294 321,294 9,253,333 8,971,999 -24.78%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 CAGR
NP Margin 31.69% -11.64% -34.32% 0.13% 5.64% -9.69% -12.41% -
ROE 11.65% -3.87% -16.33% 0.52% 10.64% -1.71% -1.67% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 CAGR
RPS 2.21 2.34 5.78 31.29 28.91 1.24 1.61 4.46%
EPS 0.68 -0.28 -1.80 0.08 1.72 -0.12 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.11 0.14 0.16 0.07 0.12 -9.10%
Adjusted Per Share Value based on latest NOSH - 353,294
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 CAGR
RPS 2.21 1.95 1.80 9.73 8.18 10.09 12.74 -21.44%
EPS 0.68 -0.23 -0.56 0.02 0.48 -0.98 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0583 0.0342 0.0436 0.0453 0.5703 0.948 -31.63%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 30/06/16 30/06/15 -
Price 0.02 0.12 0.475 0.14 0.18 0.03 0.035 -
P/RPS 0.91 5.12 8.22 0.45 0.62 2.42 2.17 -11.28%
P/EPS 2.86 -44.29 -26.44 193.21 10.58 -25.00 -17.50 -
EY 34.96 -2.26 -3.78 0.52 9.45 -4.00 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.71 4.32 1.00 1.13 0.43 0.29 1.79%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 CAGR
Date 29/11/22 30/11/21 27/11/20 29/11/19 29/11/18 24/08/16 20/08/15 -
Price 0.03 0.085 0.50 0.13 0.18 0.035 0.035 -
P/RPS 1.36 3.63 8.65 0.42 0.62 2.83 2.17 -6.23%
P/EPS 4.29 -31.38 -27.83 179.41 10.58 -29.17 -17.50 -
EY 23.30 -3.19 -3.59 0.56 9.45 -3.43 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.21 4.55 0.93 1.13 0.50 0.29 7.79%

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