[XOXTECH] QoQ Quarter Result on 30-Sep-2015 [#1]

Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -934.15%
YoY- 81.66%
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 9,074 10,178 10,966 10,867 12,414 9,807 8,314 6.01%
PBT -2,800 564 -256 426 528 -588 -359 293.77%
Tax -294 -391 -463 -262 -235 -168 -119 82.85%
NP -3,094 173 -719 164 293 -756 -478 247.71%
-
NP to SH -3,944 -316 -1,243 -424 -41 -903 -798 190.43%
-
Tax Rate - 69.33% - 61.50% 44.51% - - -
Total Cost 12,168 10,005 11,685 10,703 12,121 10,563 8,792 24.21%
-
Net Worth 21,721 25,655 26,121 27,348 30,196 26,346 26,475 -12.37%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 21,721 25,655 26,121 27,348 30,196 26,346 26,475 -12.37%
NOSH 194,285 197,500 188,333 176,666 205,000 177,058 177,333 6.28%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -34.10% 1.70% -6.56% 1.51% 2.36% -7.71% -5.75% -
ROE -18.16% -1.23% -4.76% -1.55% -0.14% -3.43% -3.01% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.67 5.15 5.82 6.15 6.06 5.54 4.69 -0.28%
EPS -2.03 -0.16 -0.66 -0.24 -0.02 -0.51 -0.45 173.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1299 0.1387 0.1548 0.1473 0.1488 0.1493 -17.55%
Adjusted Per Share Value based on latest NOSH - 176,666
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.01 1.14 1.22 1.21 1.39 1.09 0.93 5.66%
EPS -0.44 -0.04 -0.14 -0.05 0.00 -0.10 -0.09 188.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0286 0.0291 0.0305 0.0337 0.0294 0.0295 -12.37%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.095 0.17 0.115 0.115 0.135 0.185 0.21 -
P/RPS 2.03 3.30 1.98 1.87 2.23 3.34 4.48 -41.03%
P/EPS -4.68 -106.25 -17.42 -47.92 -675.00 -36.27 -46.67 -78.44%
EY -21.37 -0.94 -5.74 -2.09 -0.15 -2.76 -2.14 364.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.31 0.83 0.74 0.92 1.24 1.41 -28.66%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 29/02/16 26/11/15 25/08/15 22/05/15 27/02/15 -
Price 0.07 0.27 0.105 0.115 0.12 0.15 0.20 -
P/RPS 1.50 5.24 1.80 1.87 1.98 2.71 4.27 -50.24%
P/EPS -3.45 -168.75 -15.91 -47.92 -600.00 -29.41 -44.44 -81.83%
EY -29.00 -0.59 -6.29 -2.09 -0.17 -3.40 -2.25 450.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 2.08 0.76 0.74 0.81 1.01 1.34 -39.56%

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