[XOXNET] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
05-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 47.42%
YoY- 2.28%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Revenue 10,612 24,932 35,844 33,092 80,418 97,510 41,556 -19.60%
PBT -3,016 -5,960 -5,828 -3,796 -3,342 3,994 -10,692 -18.31%
Tax 0 0 0 0 -74 0 0 -
NP -3,016 -5,960 -5,828 -3,796 -3,416 3,994 -10,692 -18.31%
-
NP to SH -3,016 -5,960 -5,812 -3,338 -3,416 3,994 -10,692 -18.31%
-
Tax Rate - - - - - 0.00% - -
Total Cost 13,628 30,892 41,672 36,888 83,834 93,516 52,248 -19.33%
-
Net Worth 45,428 -56,785 68,142 38,862 45,928 51,407 30,825 6.39%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Net Worth 45,428 -56,785 68,142 38,862 45,928 51,407 30,825 6.39%
NOSH 1,135,709 1,135,709 1,135,709 353,294 353,294 321,294 279,294 25.14%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
NP Margin -28.42% -23.91% -16.26% -11.47% -4.25% 4.10% -25.73% -
ROE -6.64% 0.00% -8.53% -8.59% -7.44% 7.77% -34.69% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
RPS 0.93 2.20 3.16 9.37 22.76 30.35 10.78 -32.41%
EPS -0.26 -0.52 -0.52 -0.94 -1.12 1.28 -0.02 50.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 -0.05 0.06 0.11 0.13 0.16 0.08 -10.48%
Adjusted Per Share Value based on latest NOSH - 353,294
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
RPS 0.93 2.20 3.16 2.91 7.08 8.59 3.66 -19.67%
EPS -0.26 -0.52 -0.52 -0.29 -0.30 0.35 -0.94 -18.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 -0.05 0.06 0.0342 0.0404 0.0453 0.0271 6.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 -
Price 0.035 0.03 0.03 0.475 0.135 0.17 0.195 -
P/RPS 3.75 1.37 0.95 5.07 0.59 0.56 1.81 12.35%
P/EPS -13.18 -5.72 -5.86 -50.27 -13.96 13.68 -7.03 10.57%
EY -7.59 -17.49 -17.06 -1.99 -7.16 7.31 -14.23 -9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 0.50 4.32 1.04 1.06 2.44 -15.04%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Date 27/02/24 27/02/23 28/02/22 05/03/21 26/02/20 27/02/19 27/11/17 -
Price 0.03 0.03 0.035 0.195 0.105 0.18 0.18 -
P/RPS 3.21 1.37 1.11 2.08 0.46 0.59 1.67 11.01%
P/EPS -11.30 -5.72 -6.84 -20.64 -10.86 14.48 -6.49 9.27%
EY -8.85 -17.49 -14.62 -4.85 -9.21 6.91 -15.42 -8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.58 1.77 0.81 1.13 2.25 -16.10%

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