[XOXNET] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 1.65%
YoY- -12.2%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Revenue 41,271 77,681 72,592 65,395 159,108 241,077 516,390 -31.83%
PBT -9,581 -5,648 91 -32,985 -29,896 -17,125 467 -
Tax 673 -992 -60 -419 122 832 -863 -
NP -8,908 -6,640 31 -33,404 -29,774 -16,293 -396 60.36%
-
NP to SH -7,837 -5,868 233 -33,404 -29,772 -16,293 -905 38.74%
-
Tax Rate - - 65.93% - - - 184.80% -
Total Cost 50,179 84,321 72,561 98,799 188,882 257,370 516,786 -29.79%
-
Net Worth 38,862 45,928 51,407 30,825 69,242 8,920,599 107,494 -14.30%
Dividend
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Net Worth 38,862 45,928 51,407 30,825 69,242 8,920,599 107,494 -14.30%
NOSH 353,294 353,294 321,294 279,294 989,180 68,620,001 895,789 -13.16%
Ratio Analysis
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
NP Margin -21.58% -8.55% 0.04% -51.08% -18.71% -6.76% -0.08% -
ROE -20.17% -12.78% 0.45% -108.37% -43.00% -0.18% -0.84% -
Per Share
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
RPS 11.68 21.99 22.59 16.97 16.08 0.35 57.65 -21.50%
EPS -2.22 -1.66 0.07 -8.67 -3.01 -0.02 -0.10 60.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.16 0.08 0.07 0.13 0.12 -1.31%
Adjusted Per Share Value based on latest NOSH - 279,294
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
RPS 3.63 6.84 6.39 5.76 14.00 21.22 45.45 -31.84%
EPS -0.69 -0.52 0.02 -2.94 -2.62 -1.43 -0.08 38.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0404 0.0452 0.0271 0.0609 7.8519 0.0946 -14.30%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/05/14 -
Price 0.475 0.135 0.17 0.195 0.035 0.035 0.055 -
P/RPS 4.07 0.61 0.75 1.15 0.22 9.96 0.10 75.46%
P/EPS -21.41 -8.13 234.42 -2.25 -1.16 -147.41 -54.44 -13.20%
EY -4.67 -12.30 0.43 -44.46 -85.99 -0.68 -1.84 15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 1.04 1.06 2.44 0.50 0.27 0.46 40.46%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Date 05/03/21 26/02/20 27/02/19 27/11/17 25/11/16 19/02/16 24/07/14 -
Price 0.195 0.105 0.18 0.18 0.04 0.035 0.055 -
P/RPS 1.67 0.48 0.80 1.06 0.25 9.96 0.10 53.28%
P/EPS -8.79 -6.32 248.21 -2.08 -1.33 -147.41 -54.44 -24.16%
EY -11.38 -15.82 0.40 -48.16 -75.24 -0.68 -1.84 31.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.81 1.13 2.25 0.57 0.27 0.46 22.68%

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