[XOXNET] QoQ 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- 84.4%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
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 21,624 22,993 27,874 28,648 40,763 61,823 52,636 -44.70%
PBT -27,049 -590 -3,808 -2,776 -17,967 -5,345 -7,275 139.80%
Tax -417 -2 -225 0 175 202 413 -
NP -27,466 -592 -4,033 -2,776 -17,792 -5,143 -6,862 151.88%
-
NP to SH -27,466 -592 -4,033 -2,776 -17,792 -5,171 -6,862 151.88%
-
Tax Rate - - - - - - - -
Total Cost 49,090 23,585 31,907 31,424 58,555 66,966 59,498 -12.02%
-
Net Worth 47,759 414,400 69,242 647,733 6,227,200 6,205,199 8,920,599 -96.92%
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 47,759 414,400 69,242 647,733 6,227,200 6,205,199 8,920,599 -96.92%
NOSH 279,294 5,920,000 0 9,253,333 88,960,001 51,710,001 68,620,001 -97.44%
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 -127.02% -2.57% -14.47% -9.69% -43.65% -8.32% -13.04% -
ROE -57.51% -0.14% -5.82% -0.43% -0.29% -0.08% -0.08% -
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 7.24 0.39 2.82 0.31 0.05 0.12 0.08 1910.21%
EPS -0.09 -0.01 -0.01 -0.03 -0.02 -0.01 -0.01 332.09%
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 1.90 2.02 2.45 2.52 3.59 5.44 4.63 -44.74%
EPS -2.42 -0.05 -0.35 -0.24 -1.57 -0.46 -0.60 153.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.3648 0.0609 0.5701 5.4812 5.4618 7.8519 -96.93%
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 2.69 7.72 1.24 9.69 87.29 33.46 45.63 -84.82%
P/EPS -2.12 -300.00 -8.58 -100.00 -200.00 -400.00 -350.00 -96.66%
EY -47.19 -0.33 -11.65 -1.00 -0.50 -0.25 -0.29 2871.36%
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 2.42 54.07 1.42 11.31 87.29 33.46 45.63 -85.85%
P/EPS -1.90 -2,100.00 -9.81 -116.67 -200.00 -400.00 -350.00 -96.90%
EY -52.58 -0.05 -10.19 -0.86 -0.50 -0.25 -0.29 3093.31%
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