[XOXNET] QoQ Annualized Quarter Result on 31-Mar-2024 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024 [#3]
Profit Trend
QoQ- -13.4%
YoY- 62.73%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 8,902 10,445 10,612 15,484 27,704 35,953 24,932 -49.70%
PBT -7,744 -3,420 -3,016 -744 -12,054 -9,117 -5,960 19.09%
Tax -105 0 0 0 -45 -60 0 -
NP -7,849 -3,420 -3,016 -744 -12,099 -9,177 -5,960 20.16%
-
NP to SH -7,849 -3,420 -3,016 -744 -12,099 -9,177 -5,960 20.16%
-
Tax Rate - - - - - - - -
Total Cost 16,751 13,865 13,628 16,228 39,803 45,130 30,892 -33.52%
-
Net Worth 45,428 45,428 45,428 45,428 56,835 56,835 -56,785 -
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 45,428 45,428 45,428 45,428 56,835 56,835 -56,785 -
NOSH 1,135,709 1,135,709 1,135,709 1,135,709 1,135,709 1,135,709 1,135,709 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -88.17% -32.74% -28.42% -4.80% -43.67% -25.53% -23.91% -
ROE -17.28% -7.53% -6.64% -1.64% -21.29% -16.15% 0.00% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 0.78 0.92 0.93 1.36 2.44 3.16 2.20 -49.93%
EPS -0.69 -0.31 -0.26 -0.08 -1.06 -0.81 -0.52 20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.05 0.05 -0.05 -
Adjusted Per Share Value based on latest NOSH - 1,135,709
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 0.78 0.92 0.93 1.36 2.44 3.17 2.20 -49.93%
EPS -0.69 -0.31 -0.26 -0.08 -1.07 -0.81 -0.52 20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.05 0.05 -0.05 -
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.03 0.035 0.035 0.04 0.03 0.03 0.03 -
P/RPS 3.83 3.81 3.75 2.93 1.23 0.95 1.37 98.57%
P/EPS -4.34 -11.62 -13.18 -61.06 -2.82 -3.72 -5.72 -16.82%
EY -23.04 -8.60 -7.59 -1.64 -35.48 -26.91 -17.49 20.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.88 1.00 0.60 0.60 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 27/02/24 29/11/23 30/08/23 30/05/23 27/02/23 -
Price 0.025 0.03 0.03 0.03 0.025 0.03 0.03 -
P/RPS 3.19 3.26 3.21 2.20 1.03 0.95 1.37 75.76%
P/EPS -3.62 -9.96 -11.30 -45.79 -2.35 -3.72 -5.72 -26.30%
EY -27.64 -10.04 -8.85 -2.18 -42.58 -26.91 -17.49 35.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.75 0.75 0.50 0.60 0.00 -

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