[XOXNET] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -27.56%
YoY- -28.8%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Revenue 20,543 28,094 33,161 41,271 77,681 72,592 65,395 -16.90%
PBT -10,498 -5,595 -9,822 -9,581 -5,648 91 -32,985 -16.72%
Tax -45 -264 -391 673 -992 -60 -419 -30.00%
NP -10,543 -5,859 -10,213 -8,908 -6,640 31 -33,404 -16.83%
-
NP to SH -10,543 -5,848 -10,094 -7,837 -5,868 233 -33,404 -16.83%
-
Tax Rate - - - - - 65.93% - -
Total Cost 31,086 33,953 43,374 50,179 84,321 72,561 98,799 -16.87%
-
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 -51.32% -20.85% -30.80% -21.58% -8.55% 0.04% -51.08% -
ROE -23.21% 0.00% -14.81% -20.17% -12.78% 0.45% -108.37% -
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 1.81 2.47 2.92 11.68 21.99 22.59 16.97 -30.08%
EPS -0.93 -0.51 -0.89 -2.22 -1.66 0.07 -8.67 -30.01%
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 - 1,135,709
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
RPS 1.81 2.47 2.92 3.63 6.84 6.39 5.76 -16.89%
EPS -0.93 -0.51 -0.89 -0.69 -0.52 0.02 -2.94 -16.80%
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 0.0452 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 1.93 1.21 1.03 4.07 0.61 0.75 1.15 8.63%
P/EPS -3.77 -5.83 -3.38 -21.41 -8.13 234.42 -2.25 8.60%
EY -26.52 -17.16 -29.63 -4.67 -12.30 0.43 -44.46 -7.92%
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 1.66 1.21 1.20 1.67 0.48 0.80 1.06 7.43%
P/EPS -3.23 -5.83 -3.94 -8.79 -6.32 248.21 -2.08 7.28%
EY -30.94 -17.16 -25.39 -11.38 -15.82 0.40 -48.16 -6.82%
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