[XOXNET] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 67.64%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 101,139 119,272 113,044 114,592 191,336 200,765 177,502 -31.24%
PBT 34,233 -10,761 -13,168 -11,104 -35,456 -23,317 -24,286 -
Tax -69,110 -340 -450 0 1,143 1,290 1,590 -
NP -34,877 -11,101 -13,618 -11,104 -34,313 -22,026 -22,696 33.13%
-
NP to SH -34,877 -11,101 -13,618 -11,104 -34,311 -22,024 -22,696 33.13%
-
Tax Rate 201.88% - - - - - - -
Total Cost 136,016 130,374 126,662 125,696 225,649 222,791 200,198 -22.69%
-
Net Worth 47,759 5,180,700 69,242 647,733 6,004,425 9,910,800 14,752,399 -97.80%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 47,759 5,180,700 69,242 647,733 6,004,425 9,910,800 14,752,399 -97.80%
NOSH 279,294 74,010,003 0 9,253,333 85,777,501 82,590,003 113,480,002 -98.17%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -34.48% -9.31% -12.05% -9.69% -17.93% -10.97% -12.79% -
ROE -73.03% -0.21% -19.67% -1.71% -0.57% -0.22% -0.15% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.88 0.16 11.43 1.24 0.22 0.24 0.16 3441.06%
EPS -0.12 -0.02 -0.02 -0.12 -0.04 -0.03 -0.02 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.07 0.07 0.07 0.07 0.12 0.13 14.83%
Adjusted Per Share Value based on latest NOSH - 9,253,333
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.90 10.50 9.95 10.09 16.84 17.67 15.62 -31.24%
EPS -3.07 -0.98 -1.20 -0.98 -3.02 -1.94 -2.00 33.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 4.56 0.0609 0.5701 5.2851 8.7234 12.985 -97.80%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.195 0.03 0.035 0.03 0.04 0.04 0.035 -
P/RPS 0.58 18.62 0.31 2.42 17.93 16.46 22.38 -91.22%
P/EPS -1.67 -200.00 -2.54 -25.00 -100.00 -150.00 -175.00 -95.48%
EY -59.92 -0.50 -39.33 -4.00 -1.00 -0.67 -0.57 2121.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.43 0.50 0.43 0.57 0.33 0.27 173.06%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 20/02/17 25/11/16 24/08/16 23/05/16 23/02/16 19/02/16 -
Price 0.175 0.21 0.04 0.035 0.04 0.04 0.035 -
P/RPS 0.52 130.31 0.35 2.83 17.93 16.46 22.38 -91.83%
P/EPS -1.50 -1,400.00 -2.91 -29.17 -100.00 -150.00 -175.00 -95.79%
EY -66.77 -0.07 -34.42 -3.43 -1.00 -0.67 -0.57 2287.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 3.00 0.57 0.50 0.57 0.33 0.27 153.32%

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