[XOXNET] YoY Cumulative 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- 115.52%
YoY- 125.57%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 CAGR
Revenue 5,541 5,105 27,640 23,224 28,648 36,160 128,242 -33.88%
PBT -645 -1,752 74 1,310 -2,776 -4,868 -98 28.17%
Tax 0 0 -37 0 0 382 -142 -
NP -645 -1,752 37 1,310 -2,776 -4,486 -240 13.90%
-
NP to SH -641 -1,587 64 1,367 -2,776 -4,486 -217 15.33%
-
Tax Rate - - 50.00% 0.00% - - - -
Total Cost 6,186 6,857 27,603 21,914 31,424 40,646 128,482 -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 -0.97% -4.08% 0.13% 2.66% -0.43% -0.42% -0.17% -
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 0.59 1.44 7.82 7.23 0.31 0.40 11.82 -32.62%
EPS -0.07 -0.45 0.02 0.43 -0.03 -0.05 -0.02 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 0.49 0.45 2.43 2.04 2.52 3.18 11.29 -33.84%
EPS -0.06 -0.14 0.01 0.12 -0.24 -0.39 -0.02 15.57%
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 20.50 32.87 1.79 2.49 9.69 8.68 0.68 56.62%
P/EPS -177.18 -105.74 772.83 42.31 -100.00 -70.00 -400.00 -10.17%
EY -0.56 -0.95 0.13 2.36 -1.00 -1.43 -0.25 11.20%
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 14.52 34.60 1.66 2.49 11.31 8.68 0.59 52.48%
P/EPS -125.50 -111.31 717.63 42.31 -116.67 -70.00 -350.00 -12.63%
EY -0.80 -0.90 0.14 2.36 -0.86 -1.43 -0.29 14.30%
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