[XOXNET] QoQ Annualized Quarter Result on 30-Nov-2014

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Nov-2014
Profit Trend
QoQ- -541.72%
YoY- -49630.61%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 144,640 547,626 494,036 2,372,352 449,894 495,396 512,968 -61.28%
PBT -19,472 -13,567 12,407 -52,218 -7,932 -3,826 -392 1767.33%
Tax 1,528 383 -24,078 3,552 340 -58 -568 -
NP -17,944 -13,184 -11,671 -48,666 -7,592 -3,884 -960 797.60%
-
NP to SH -17,944 -13,159 -11,650 -48,540 -7,564 -3,842 -868 867.99%
-
Tax Rate - - 194.07% - - - - -
Total Cost 162,584 560,810 505,707 2,421,018 457,486 499,280 513,928 -57.79%
-
Net Worth 1,076,639 1,065,599 1,164,999 118,390 119,431 109,771 130,199 387.10%
Dividend
30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 1,076,639 1,065,599 1,164,999 118,390 119,431 109,771 130,199 387.10%
NOSH 8,971,999 8,880,000 8,880,000 986,585 995,263 914,761 1,085,000 387.10%
Ratio Analysis
30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin -12.41% -2.41% -2.36% -2.05% -1.69% -0.78% -0.19% -
ROE -1.67% -1.23% -1.00% -41.00% -6.33% -3.50% -0.67% -
Per Share
30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 1.61 6.17 5.09 240.46 45.20 54.16 47.28 -92.05%
EPS -0.20 -0.01 -0.12 -4.92 -0.01 -0.42 -0.08 98.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,010,000
30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 12.74 48.22 43.50 208.89 39.61 43.62 45.17 -61.27%
EPS -1.58 -1.16 -1.03 -4.27 -0.67 -0.34 -0.08 835.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.948 0.9383 1.0258 0.1042 0.1052 0.0967 0.1146 387.24%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 30/06/15 31/03/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.035 0.045 0.04 0.05 0.055 0.055 0.08 -
P/RPS 2.17 0.73 0.79 0.02 0.12 0.10 0.17 574.43%
P/EPS -17.50 -30.37 -33.33 -1.02 -7.24 -13.10 -100.00 -72.91%
EY -5.71 -3.29 -3.00 -98.40 -13.82 -7.64 -1.00 269.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.33 0.42 0.46 0.46 0.67 -46.61%
Price Multiplier on Announcement Date
30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 20/08/15 27/05/15 27/04/15 28/01/15 27/10/14 24/07/14 28/04/14 -
Price 0.035 0.04 0.045 0.045 0.05 0.055 0.07 -
P/RPS 2.17 0.65 0.88 0.02 0.11 0.10 0.15 640.76%
P/EPS -17.50 -26.99 -37.50 -0.91 -6.58 -13.10 -87.50 -70.06%
EY -5.71 -3.70 -2.67 -109.33 -15.20 -7.64 -1.14 234.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.38 0.38 0.42 0.46 0.58 -40.51%

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