[XOXNET] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 10.68%
YoY- 16.69%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 33,550 34,534 33,161 32,221 31,785 34,693 41,271 -12.93%
PBT -5,531 -8,196 -9,822 -7,699 -8,806 -9,889 -9,581 -30.73%
Tax -264 -423 -391 -391 -391 355 673 -
NP -5,795 -8,619 -10,213 -8,090 -9,197 -9,534 -8,908 -24.98%
-
NP to SH -5,775 -8,567 -10,094 -7,913 -8,859 -8,760 -7,837 -18.46%
-
Tax Rate - - - - - - - -
Total Cost 39,345 43,153 43,374 40,311 40,982 44,227 50,179 -15.00%
-
Net Worth 56,785 68,202 68,142 66,249 66,194 35,876 38,862 28.85%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 56,785 68,202 68,142 66,249 66,194 35,876 38,862 28.85%
NOSH 1,135,709 1,135,709 1,135,709 946,424 946,424 918,934 353,294 118.28%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -17.27% -24.96% -30.80% -25.11% -28.94% -27.48% -21.58% -
ROE -10.17% -12.56% -14.81% -11.94% -13.38% -24.42% -20.17% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.95 3.04 2.92 3.40 3.36 6.77 11.68 -60.14%
EPS -0.51 -0.75 -0.89 -0.84 -0.94 -1.71 -2.22 -62.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.07 0.07 0.07 0.11 -40.96%
Adjusted Per Share Value based on latest NOSH - 946,424
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.95 3.04 2.92 2.84 2.80 3.05 3.63 -12.94%
EPS -0.51 -0.75 -0.89 -0.70 -0.78 -0.77 -0.69 -18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0601 0.06 0.0583 0.0583 0.0316 0.0342 28.90%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.035 0.03 0.12 0.075 0.205 0.475 -
P/RPS 0.85 1.15 1.03 3.52 2.23 3.03 4.07 -64.90%
P/EPS -4.92 -4.64 -3.38 -14.35 -8.01 -11.99 -21.41 -62.58%
EY -20.34 -21.53 -29.63 -6.97 -12.49 -8.34 -4.67 167.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.50 1.71 1.07 2.93 4.32 -76.34%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 30/11/21 06/09/21 28/05/21 05/03/21 -
Price 0.03 0.03 0.035 0.085 0.075 0.075 0.195 -
P/RPS 1.02 0.99 1.20 2.50 2.23 1.11 1.67 -28.07%
P/EPS -5.90 -3.98 -3.94 -10.17 -8.01 -4.39 -8.79 -23.39%
EY -16.95 -25.12 -25.39 -9.84 -12.49 -22.79 -11.38 30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.58 1.21 1.07 1.07 1.77 -51.47%

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