[XOXNET] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 52.71%
YoY- -177.53%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 CAGR
Revenue 8,334 14,912 27,884 5,868 61,823 89,723 134,914 -30.72%
PBT -2,353 -2,045 821 -1,639 -5,345 -4,035 -5 125.06%
Tax 0 318 -75 -5 202 284 -413 -
NP -2,353 -1,727 746 -1,644 -5,143 -3,751 -418 25.58%
-
NP to SH -2,283 -1,360 726 -1,643 -5,171 -3,750 -664 17.67%
-
Tax Rate - - 9.14% - - - - -
Total Cost 10,687 16,639 27,138 7,512 66,966 93,474 135,332 -28.44%
-
Net Worth 35,876 45,928 51,407 31,665 6,205,199 118,421 88,533 -11.22%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 CAGR
Net Worth 35,876 45,928 51,407 31,665 6,205,199 118,421 88,533 -11.22%
NOSH 918,934 353,294 321,294 286,294 51,710,001 986,842 737,777 2.93%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 CAGR
NP Margin -28.23% -11.58% 2.68% -28.02% -8.32% -4.18% -0.31% -
ROE -6.36% -2.96% 1.41% -5.19% -0.08% -3.17% -0.75% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 CAGR
RPS 1.63 4.22 8.68 1.48 0.12 9.09 18.29 -27.29%
EPS -0.45 -0.38 0.16 -0.01 -0.01 -0.38 -0.09 23.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.13 0.16 0.08 0.12 0.12 0.12 -6.85%
Adjusted Per Share Value based on latest NOSH - 286,294
31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 CAGR
RPS 0.73 1.31 2.46 0.52 5.44 7.90 11.88 -30.76%
EPS -0.20 -0.12 0.06 -0.14 -0.46 -0.33 -0.06 17.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0404 0.0453 0.0279 5.4637 0.1043 0.078 -11.22%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 31/12/15 29/08/14 30/08/13 -
Price 0.205 0.07 0.185 0.245 0.04 0.055 0.06 -
P/RPS 12.61 1.66 2.13 16.53 33.46 0.60 0.33 61.64%
P/EPS -46.02 -18.18 81.87 -59.02 -400.00 -14.47 -66.67 -4.76%
EY -2.17 -5.50 1.22 -1.69 -0.25 -6.91 -1.50 4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 0.54 1.16 3.06 0.33 0.46 0.50 26.24%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 CAGR
Date 28/05/21 28/05/20 30/05/19 28/02/18 23/02/16 27/10/14 31/10/13 -
Price 0.075 0.11 0.14 0.285 0.04 0.05 0.075 -
P/RPS 4.61 2.61 1.61 19.22 33.46 0.55 0.41 37.57%
P/EPS -16.84 -28.58 61.96 -68.66 -400.00 -13.16 -83.33 -19.00%
EY -5.94 -3.50 1.61 -1.46 -0.25 -7.60 -1.20 23.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.85 0.88 3.56 0.33 0.42 0.63 7.23%

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