[XOXNET] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 80.51%
YoY- -2579.69%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 31,785 24,880 16,546 5,105 64,934 55,121 40,209 -14.51%
PBT -8,806 -4,250 -1,898 -1,752 -9,353 -3,716 -1,671 203.13%
Tax -391 0 0 0 636 281 -37 382.25%
NP -9,197 -4,250 -1,898 -1,752 -8,717 -3,435 -1,708 207.52%
-
NP to SH -8,859 -3,952 -1,669 -1,587 -8,144 -3,337 -1,708 199.93%
-
Tax Rate - - - - - - - -
Total Cost 40,982 29,130 18,444 6,857 73,651 58,556 41,917 -1.49%
-
Net Worth 66,194 35,876 38,862 38,862 38,862 45,928 45,928 27.62%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 66,194 35,876 38,862 38,862 38,862 45,928 45,928 27.62%
NOSH 946,424 918,934 353,294 353,294 353,294 353,294 353,294 93.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -28.94% -17.08% -11.47% -34.32% -13.42% -6.23% -4.25% -
ROE -13.38% -11.02% -4.29% -4.08% -20.96% -7.27% -3.72% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.36 4.85 4.68 1.44 18.38 15.60 11.38 -55.69%
EPS -0.94 -0.77 -0.47 -0.45 -2.31 -0.94 -0.56 41.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.11 0.11 0.11 0.13 0.13 -33.83%
Adjusted Per Share Value based on latest NOSH - 353,294
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.80 2.19 1.46 0.45 5.72 4.85 3.54 -14.48%
EPS -0.78 -0.35 -0.15 -0.14 -0.72 -0.29 -0.15 200.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0316 0.0342 0.0342 0.0342 0.0404 0.0404 27.72%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.075 0.205 0.475 0.475 0.105 0.07 0.135 -
P/RPS 2.23 4.22 10.14 32.87 0.57 0.45 1.19 52.05%
P/EPS -8.01 -26.59 -100.55 -105.74 -4.56 -7.41 -27.92 -56.53%
EY -12.49 -3.76 -0.99 -0.95 -21.95 -13.49 -3.58 130.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.93 4.32 4.32 0.95 0.54 1.04 1.91%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 06/09/21 28/05/21 05/03/21 27/11/20 28/08/20 28/05/20 26/02/20 -
Price 0.075 0.075 0.195 0.50 0.16 0.11 0.105 -
P/RPS 2.23 1.54 4.16 34.60 0.87 0.71 0.92 80.54%
P/EPS -8.01 -9.73 -41.28 -111.31 -6.94 -11.65 -21.72 -48.60%
EY -12.49 -10.28 -2.42 -0.90 -14.41 -8.59 -4.60 94.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.07 1.77 4.55 1.45 0.85 0.81 20.41%

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