[XOXNET] YoY TTM Result on 30-Jun-2021 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
06-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -1.13%
YoY- -12.9%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 8,902 27,703 33,550 31,785 64,933 86,228 35,608 -20.61%
PBT -7,661 -12,052 -5,531 -8,806 -9,353 -1,981 -7,019 1.46%
Tax -105 -45 -264 -391 636 -955 -65 8.31%
NP -7,766 -12,097 -5,795 -9,197 -8,717 -2,936 -7,084 1.54%
-
NP to SH -7,766 -12,097 -5,775 -8,859 -7,847 -2,134 -6,938 1.89%
-
Tax Rate - - - - - - - -
Total Cost 16,668 39,800 39,345 40,982 73,650 89,164 42,692 -14.49%
-
Net Worth 45,428 56,835 56,785 66,194 38,862 45,274 67,247 -6.32%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 45,428 56,835 56,785 66,194 38,862 45,274 67,247 -6.32%
NOSH 1,135,709 1,135,709 1,135,709 946,424 353,294 353,294 321,294 23.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -87.24% -43.67% -17.27% -28.94% -13.42% -3.40% -19.89% -
ROE -17.10% -21.28% -10.17% -13.38% -20.19% -4.71% -10.32% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.78 2.44 2.95 3.36 18.38 26.66 7.94 -32.04%
EPS -0.68 -1.06 -0.51 -0.94 -2.22 -0.66 -1.55 -12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.05 0.07 0.11 0.14 0.15 -19.75%
Adjusted Per Share Value based on latest NOSH - 946,424
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.78 2.44 2.95 2.80 5.72 7.59 3.13 -20.65%
EPS -0.68 -1.06 -0.51 -0.78 -0.69 -0.19 -0.61 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.05 0.0583 0.0342 0.0399 0.0592 -6.31%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.03 0.03 0.025 0.075 0.105 0.195 0.245 -
P/RPS 3.83 1.23 0.85 2.23 0.57 0.73 3.08 3.69%
P/EPS -4.39 -2.82 -4.92 -8.01 -4.73 -29.55 -15.83 -19.23%
EY -22.79 -35.47 -20.34 -12.49 -21.15 -3.38 -6.32 23.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.50 1.07 0.95 1.39 1.63 -12.12%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 30/08/23 30/08/22 06/09/21 28/08/20 29/08/19 29/08/18 -
Price 0.025 0.025 0.03 0.075 0.16 0.145 0.21 -
P/RPS 3.19 1.03 1.02 2.23 0.87 0.54 2.64 3.20%
P/EPS -3.66 -2.35 -5.90 -8.01 -7.20 -21.97 -13.57 -19.60%
EY -27.35 -42.57 -16.95 -12.49 -13.88 -4.55 -7.37 24.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.50 0.60 1.07 1.45 1.04 1.40 -12.45%

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