[XOXNET] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Revenue 3,871 6,264 5,541 5,105 27,640 23,224 28,648 -24.11% YoY % -38.20% 13.05% 8.54% -81.53% 19.01% -18.93% - Horiz. % 13.51% 21.87% 19.34% 17.82% 96.48% 81.07% 100.00%
PBT -186 1,985 -645 -1,752 74 1,310 -2,776 -31.10% YoY % -109.37% 407.75% 63.18% -2,467.57% -94.35% 147.19% - Horiz. % 6.70% -71.51% 23.23% 63.11% -2.67% -47.19% 100.00%
Tax 0 0 0 0 -37 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP -186 1,985 -645 -1,752 37 1,310 -2,776 -31.10% YoY % -109.37% 407.75% 63.18% -4,835.14% -97.18% 147.19% - Horiz. % 6.70% -71.51% 23.23% 63.11% -1.33% -47.19% 100.00%
NP to SH -186 1,985 -641 -1,587 64 1,367 -2,776 -31.10% YoY % -109.37% 409.67% 59.61% -2,579.69% -95.32% 149.24% - Horiz. % 6.70% -71.51% 23.09% 57.17% -2.31% -49.24% 100.00%
Tax Rate - % - % - % - % 50.00 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 4,057 4,279 6,186 6,857 27,603 21,914 31,424 -24.59% YoY % -5.19% -30.83% -9.79% -75.16% 25.96% -30.26% - Horiz. % 12.91% 13.62% 19.69% 21.82% 87.84% 69.74% 100.00%
Net Worth 45,428 68,142 66,249 38,862 49,461 51,407 647,733 -30.67% YoY % -33.33% 2.86% 70.47% -21.43% -3.79% -92.06% - Horiz. % 7.01% 10.52% 10.23% 6.00% 7.64% 7.94% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Net Worth 45,428 68,142 66,249 38,862 49,461 51,407 647,733 -30.67% YoY % -33.33% 2.86% 70.47% -21.43% -3.79% -92.06% - Horiz. % 7.01% 10.52% 10.23% 6.00% 7.64% 7.94% 100.00%
NOSH 1,135,709 1,135,709 946,424 353,294 353,294 321,294 9,253,333 -25.11% YoY % 0.00% 20.00% 167.89% 0.00% 9.96% -96.53% - Horiz. % 12.27% 12.27% 10.23% 3.82% 3.82% 3.47% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
NP Margin -4.80 % 31.69 % -11.64 % -34.32 % 0.13 % 5.64 % -9.69 % -9.23% YoY % -115.15% 372.25% 66.08% -26,500.00% -97.70% 158.20% - Horiz. % 49.54% -327.04% 120.12% 354.18% -1.34% -58.20% 100.00%
ROE -0.41 % 2.91 % -0.97 % -4.08 % 0.13 % 2.66 % -0.43 % -0.65% YoY % -114.09% 400.00% 76.23% -3,238.46% -95.11% 718.60% - Horiz. % 95.35% -676.74% 225.58% 948.84% -30.23% -618.60% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
RPS 0.34 0.55 0.59 1.44 7.82 7.23 0.31 1.28% YoY % -38.18% -6.78% -59.03% -81.59% 8.16% 2,232.26% - Horiz. % 109.68% 177.42% 190.32% 464.52% 2,522.58% 2,332.26% 100.00%
EPS -0.02 0.17 -0.07 -0.45 0.02 0.43 -0.03 -5.44% YoY % -111.76% 342.86% 84.44% -2,350.00% -95.35% 1,533.33% - Horiz. % 66.67% -566.67% 233.33% 1,500.00% -66.67% -1,433.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0600 0.0700 0.1100 0.1400 0.1600 0.0700 -7.42% YoY % -33.33% -14.29% -36.36% -21.43% -12.50% 128.57% - Horiz. % 57.14% 85.71% 100.00% 157.14% 200.00% 228.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,135,709 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
RPS 0.34 0.55 0.49 0.45 2.43 2.04 2.52 -24.13% YoY % -38.18% 12.24% 8.89% -81.48% 19.12% -19.05% - Horiz. % 13.49% 21.83% 19.44% 17.86% 96.43% 80.95% 100.00%
EPS -0.02 0.17 -0.06 -0.14 0.01 0.12 -0.24 -29.00% YoY % -111.76% 383.33% 57.14% -1,500.00% -91.67% 150.00% - Horiz. % 8.33% -70.83% 25.00% 58.33% -4.17% -50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0600 0.0583 0.0342 0.0436 0.0453 0.5703 -30.67% YoY % -33.33% 2.92% 70.47% -21.56% -3.75% -92.06% - Horiz. % 7.01% 10.52% 10.22% 6.00% 7.65% 7.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 30/06/16 -
Price 0.0400 0.0200 0.1200 0.4750 0.1400 0.1800 0.0300 -
P/RPS 11.74 3.63 20.50 32.87 1.79 2.49 9.69 2.68% YoY % 223.42% -82.29% -37.63% 1,736.31% -28.11% -74.30% - Horiz. % 121.16% 37.46% 211.56% 339.22% 18.47% 25.70% 100.00%
P/EPS -244.24 11.44 -177.18 -105.74 772.83 42.31 -100.00 13.10% YoY % -2,234.97% 106.46% -67.56% -113.68% 1,726.59% 142.31% - Horiz. % 244.24% -11.44% 177.18% 105.74% -772.83% -42.31% 100.00%
EY -0.41 8.74 -0.56 -0.95 0.13 2.36 -1.00 -11.56% YoY % -104.69% 1,660.71% 41.05% -830.77% -94.49% 336.00% - Horiz. % 41.00% -874.00% 56.00% 95.00% -13.00% -236.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.00 0.33 1.71 4.32 1.00 1.13 0.43 12.34% YoY % 203.03% -80.70% -60.42% 332.00% -11.50% 162.79% - Horiz. % 232.56% 76.74% 397.67% 1,004.65% 232.56% 262.79% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Date 29/11/23 29/11/22 30/11/21 27/11/20 29/11/19 29/11/18 24/08/16 -
Price 0.0300 0.0300 0.0850 0.5000 0.1300 0.1800 0.0350 -
P/RPS 8.80 5.44 14.52 34.60 1.66 2.49 11.31 -3.40% YoY % 61.76% -62.53% -58.03% 1,984.34% -33.33% -77.98% - Horiz. % 77.81% 48.10% 128.38% 305.92% 14.68% 22.02% 100.00%
P/EPS -183.18 17.16 -125.50 -111.31 717.63 42.31 -116.67 6.42% YoY % -1,167.48% 113.67% -12.75% -115.51% 1,596.12% 136.26% - Horiz. % 157.01% -14.71% 107.57% 95.41% -615.09% -36.26% 100.00%
EY -0.55 5.83 -0.80 -0.90 0.14 2.36 -0.86 -5.98% YoY % -109.43% 828.75% 11.11% -742.86% -94.07% 374.42% - Horiz. % 63.95% -677.91% 93.02% 104.65% -16.28% -274.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 0.50 1.21 4.55 0.93 1.13 0.50 5.75% YoY % 50.00% -58.68% -73.41% 389.25% -17.70% 126.00% - Horiz. % 150.00% 100.00% 242.00% 910.00% 186.00% 226.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment