MACPIE |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.03 MYR | -.--% |
|
-.--% | -14.29% |
| 28/02 | XOX Networks Discloses Financial Assistance Provided as at December 2023 | MT |
| 27/02 | Xox Networks Berhad Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 78.72 | 68.89 | 37.1 | 70.98 | 28.39 | 34.07 |
| Enterprise Value (EV) 1 | 61.59 | 51.02 | 29.31 | 21.97 | -1.931 | 8.036 |
| P/E ratio | -10.4 x | -22.8 x | -4.56 x | -8.01 x | -4.98 x | -2.76 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.23 x | 0.8 x | 0.57 x | 2.23 x | 0.85 x | 1.23 x |
| EV / Revenue | 1.74 x | 0.6 x | 0.45 x | 0.69 x | -0.06 x | 0.29 x |
| EV / EBITDA | -8.76 x | -27.3 x | -17.6 x | -2.67 x | 0.59 x | -0.81 x |
| EV / FCF | - | -73,53,549 x | 72,71,119 x | 32,64,980 x | 81,690 x | -5,34,755 x |
| FCF Yield | - | -0% | 0% | 0% | 0% | -0% |
| Price to Book | 1.63 x | 1.41 x | 0.92 x | 1.12 x | 0.45 x | 0.68 x |
| Nbr of stocks (in thousands) | 6,42,590 | 7,06,590 | 7,06,590 | 9,46,424 | 11,35,709 | 11,35,709 |
| Reference price 2 | 0.1225 | 0.0975 | 0.0525 | 0.0750 | 0.0250 | 0.0300 |
| Announcement Date | 31/10/18 | 31/10/19 | 28/10/20 | 29/10/21 | 31/10/22 | 30/10/23 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Giugno | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 35.3 | 85.6 | 64.93 | 31.78 | 33.55 | 27.74 |
| EBITDA 1 | -7.029 | -1.872 | -1.667 | -8.239 | -3.286 | -9.935 |
| EBIT 1 | -9.117 | -3.336 | -3.614 | -10.32 | -5.377 | -12.15 |
| Operating Margin | -25.83% | -3.9% | -5.57% | -32.45% | -16.03% | -43.8% |
| Earnings before Tax (EBT) 1 | -7.033 | -2.555 | -9.353 | -8.806 | -5.491 | -12.17 |
| Net income 1 | -6.947 | -2.766 | -8.144 | -8.859 | -5.697 | -12.33 |
| Net margin | -19.68% | -3.23% | -12.54% | -27.87% | -16.98% | -44.44% |
| EPS 2 | -0.0118 | -0.004276 | -0.0115 | -0.009368 | -0.005016 | -0.0109 |
| Free Cash Flow | - | -6.939 | 4.031 | 6.729 | -23.63 | -15.03 |
| FCF margin | - | -8.11% | 6.21% | 21.17% | -70.45% | -54.17% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 31/10/18 | 31/10/19 | 28/10/20 | 29/10/21 | 31/10/22 | 30/10/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 17.1 | 17.9 | 7.79 | 49 | 30.3 | 26 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -6.94 | 4.03 | 6.73 | -23.6 | -15 |
| ROE (net income / shareholders' equity) | - | -7.34% | -19.6% | -18% | -9.15% | -22% |
| ROA (Net income/ Total Assets) | - | -3.41% | -3.91% | -10.2% | -4.58% | -12% |
| Assets 1 | - | 81.23 | 208.3 | 86.5 | 124.3 | 102.6 |
| Book Value Per Share 2 | 0.0800 | 0.0700 | 0.0600 | 0.0700 | 0.0600 | 0.0400 |
| Cash Flow per Share 2 | 0.0100 | 0.0200 | 0.0100 | 0.0400 | 0.0200 | 0.0200 |
| Capex 1 | 1.55 | 7.84 | 2.61 | 0.14 | 9.42 | 0.85 |
| Capex / Sales | 4.39% | 9.16% | 4.02% | 0.45% | 28.07% | 3.07% |
| Announcement Date | 31/10/18 | 31/10/19 | 28/10/20 | 29/10/21 | 31/10/22 | 30/10/23 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -14.29% | 7.15M | |
| -7.28% | 222M | |
| +68.75% | 105M | |
| +0.55% | 75.59M | |
| -10.14% | 57.16M |
- Stock Market
- Equities
- XOXNET Stock
- Financials Macpie
