[XOXNET] QoQ Cumulative 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- -42.61%
YoY- -8355.1%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 36,160 547,626 494,036 395,392 337,421 247,698 128,242 -61.28%
PBT -4,868 -13,567 12,407 -8,703 -5,949 -1,913 -98 1767.33%
Tax 382 383 -24,078 592 255 -29 -142 -
NP -4,486 -13,184 -11,671 -8,111 -5,694 -1,942 -240 797.60%
-
NP to SH -4,486 -13,159 -11,650 -8,090 -5,673 -1,921 -217 867.99%
-
Tax Rate - - 194.07% - - - - -
Total Cost 40,646 560,810 505,707 403,503 343,115 249,640 128,482 -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 -0.42% -1.23% -1.00% -6.83% -4.75% -1.75% -0.17% -
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 0.40 6.17 5.09 40.08 33.90 27.08 11.82 -92.09%
EPS -0.05 -0.01 -0.12 -0.82 -0.01 -0.21 -0.02 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 3.18 48.20 43.48 34.80 29.70 21.80 11.29 -61.31%
EPS -0.39 -1.16 -1.03 -0.71 -0.50 -0.17 -0.02 826.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9477 0.9379 1.0254 0.1042 0.1051 0.0966 0.1146 387.12%
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 8.68 0.73 0.79 0.12 0.16 0.20 0.68 574.43%
P/EPS -70.00 -30.37 -33.33 -6.10 -9.65 -26.19 -400.00 -72.91%
EY -1.43 -3.29 -3.00 -16.40 -10.36 -3.82 -0.25 269.53%
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 8.68 0.65 0.88 0.11 0.15 0.20 0.59 650.15%
P/EPS -70.00 -26.99 -37.50 -5.49 -8.77 -26.19 -350.00 -70.06%
EY -1.43 -3.70 -2.67 -18.22 -11.40 -3.82 -0.29 230.63%
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