[XOXNET] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -36.36%
YoY- -1967.28%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Revenue 191,336 200,765 177,502 144,640 547,626 494,036 2,372,352 -84.84%
PBT -35,456 -23,317 -24,286 -19,472 -13,567 12,407 -52,218 -25.18%
Tax 1,143 1,290 1,590 1,528 383 -24,078 3,552 -57.25%
NP -34,313 -22,026 -22,696 -17,944 -13,184 -11,671 -48,666 -23.04%
-
NP to SH -34,311 -22,024 -22,696 -17,944 -13,159 -11,650 -48,540 -22.89%
-
Tax Rate - - - - - 194.07% - -
Total Cost 225,649 222,791 200,198 162,584 560,810 505,707 2,421,018 -83.11%
-
Net Worth 6,004,425 9,910,800 14,752,399 1,076,639 1,065,599 1,164,999 118,390 1796.67%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Net Worth 6,004,425 9,910,800 14,752,399 1,076,639 1,065,599 1,164,999 118,390 1796.67%
NOSH 85,777,501 82,590,003 113,480,002 8,971,999 8,880,000 8,880,000 986,585 2740.75%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
NP Margin -17.93% -10.97% -12.79% -12.41% -2.41% -2.36% -2.05% -
ROE -0.57% -0.22% -0.15% -1.67% -1.23% -1.00% -41.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
RPS 0.22 0.24 0.16 1.61 6.17 5.09 240.46 -99.47%
EPS -0.04 -0.03 -0.02 -0.20 -0.01 -0.12 -4.92 -97.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.12 0.13 0.12 0.12 0.12 0.12 -33.23%
Adjusted Per Share Value based on latest NOSH - 8,971,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
RPS 16.84 17.67 15.62 12.73 48.20 43.48 208.81 -84.84%
EPS -3.02 -1.94 -2.00 -1.58 -1.16 -1.03 -4.27 -22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2851 8.7234 12.985 0.9477 0.9379 1.0254 0.1042 1796.76%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 27/02/15 28/11/14 -
Price 0.04 0.04 0.035 0.035 0.045 0.04 0.05 -
P/RPS 17.93 16.46 22.38 2.17 0.73 0.79 0.02 16226.64%
P/EPS -100.00 -150.00 -175.00 -17.50 -30.37 -33.33 -1.02 3008.33%
EY -1.00 -0.67 -0.57 -5.71 -3.29 -3.00 -98.40 -96.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.27 0.29 0.38 0.33 0.42 25.71%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Date 23/05/16 23/02/16 19/02/16 20/08/15 27/05/15 27/04/15 28/01/15 -
Price 0.04 0.04 0.035 0.035 0.04 0.045 0.045 -
P/RPS 17.93 16.46 22.38 2.17 0.65 0.88 0.02 16226.64%
P/EPS -100.00 -150.00 -175.00 -17.50 -26.99 -37.50 -0.91 3285.87%
EY -1.00 -0.67 -0.57 -5.71 -3.70 -2.67 -109.33 -97.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.27 0.29 0.33 0.38 0.38 35.51%

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