[XOXNET] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -28.23%
YoY- 142.15%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 80,418 110,560 85,599 101,346 97,510 92,896 50,483 36.28%
PBT -3,342 296 -2,554 2,920 3,994 5,240 -8,891 -47.82%
Tax -74 -148 -1,010 -100 0 0 -65 9.00%
NP -3,416 148 -3,564 2,820 3,994 5,240 -8,956 -47.31%
-
NP to SH -3,416 256 -2,765 2,866 3,994 5,468 -8,809 -46.73%
-
Tax Rate - 50.00% - 3.42% 0.00% 0.00% - -
Total Cost 83,834 110,412 89,163 98,526 93,516 87,656 59,439 25.68%
-
Net Worth 45,928 49,461 45,274 51,407 51,407 51,407 67,247 -22.39%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 45,928 49,461 45,274 51,407 51,407 51,407 67,247 -22.39%
NOSH 353,294 353,294 353,294 321,294 321,294 321,294 321,294 6.51%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -4.25% 0.13% -4.16% 2.78% 4.10% 5.64% -17.74% -
ROE -7.44% 0.52% -6.11% 5.58% 7.77% 10.64% -13.10% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.76 31.29 26.47 31.54 30.35 28.91 11.26 59.66%
EPS -1.12 0.08 -0.78 0.60 1.28 1.72 -0.02 1353.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.16 0.16 0.16 0.15 -9.07%
Adjusted Per Share Value based on latest NOSH - 321,294
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.08 9.73 7.54 8.92 8.59 8.18 4.45 36.17%
EPS -0.30 0.02 -0.24 0.25 0.35 0.48 -0.78 -47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0404 0.0436 0.0399 0.0453 0.0453 0.0453 0.0592 -22.43%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.135 0.14 0.195 0.185 0.17 0.18 0.245 -
P/RPS 0.59 0.45 0.74 0.59 0.56 0.62 2.18 -58.05%
P/EPS -13.96 193.21 -22.81 20.73 13.68 10.58 -12.47 7.79%
EY -7.16 0.52 -4.38 4.82 7.31 9.45 -8.02 -7.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 1.39 1.16 1.06 1.13 1.63 -25.82%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 29/11/19 29/08/19 30/05/19 27/02/19 29/11/18 29/08/18 -
Price 0.105 0.13 0.145 0.14 0.18 0.18 0.21 -
P/RPS 0.46 0.42 0.55 0.44 0.59 0.62 1.86 -60.49%
P/EPS -10.86 179.41 -16.96 15.69 14.48 10.58 -10.69 1.05%
EY -9.21 0.56 -5.90 6.37 6.91 9.45 -9.36 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.93 1.04 0.88 1.13 1.13 1.40 -30.49%

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