[XOXNET] QoQ 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- 5.68%
YoY- -3.59%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
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 12,568 27,640 9,589 27,884 25,531 23,224 9,571 19.85%
PBT -1,744 74 -4,799 821 687 1,310 -2,659 -24.45%
Tax 0 -37 -880 -75 0 0 -60 -
NP -1,744 37 -5,679 746 687 1,310 -2,719 -25.56%
-
NP to SH -1,744 64 -4,914 726 687 1,367 -2,574 -22.80%
-
Tax Rate - 50.00% - 9.14% 0.00% 0.00% - -
Total Cost 14,312 27,603 15,268 27,138 24,844 21,914 12,290 10.65%
-
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 -13.88% 0.13% -59.22% 2.68% 2.69% 5.64% -28.41% -
ROE -3.80% 0.13% -10.85% 1.41% 1.34% 2.66% -3.83% -
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 3.56 7.82 2.97 8.68 7.95 7.23 2.13 40.70%
EPS -0.58 0.02 -1.39 0.16 0.21 0.43 -0.01 1387.32%
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 1.11 2.43 0.84 2.46 2.25 2.04 0.84 20.35%
EPS -0.15 0.01 -0.43 0.06 0.06 0.12 -0.23 -24.73%
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 3.79 1.79 6.58 2.13 2.14 2.49 11.48 -52.13%
P/EPS -27.35 772.83 -12.83 81.87 79.51 42.31 -42.67 -25.59%
EY -3.66 0.13 -7.79 1.22 1.26 2.36 -2.34 34.63%
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 2.95 1.66 4.89 1.61 2.27 2.49 9.84 -55.10%
P/EPS -21.27 717.63 -9.54 61.96 84.18 42.31 -36.58 -30.26%
EY -4.70 0.14 -10.48 1.61 1.19 2.36 -2.73 43.50%
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