[XOXNET] QoQ Quarter Result on 31-Dec-2016

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- 85.32%
YoY- 88.55%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 5,903 14,875 21,624 22,993 27,874 28,648 40,763 -72.39%
PBT -3,474 -1,872 -27,049 -590 -3,808 -2,776 -17,967 -66.52%
Tax 0 0 -417 -2 -225 0 175 -
NP -3,474 -1,872 -27,466 -592 -4,033 -2,776 -17,792 -66.30%
-
NP to SH -3,474 -1,872 -27,466 -592 -4,033 -2,776 -17,792 -66.30%
-
Tax Rate - - - - - - - -
Total Cost 9,377 16,747 49,090 23,585 31,907 31,424 58,555 -70.47%
-
Net Worth 30,825 6,164 47,759 414,400 69,242 647,733 6,227,200 -97.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 30,825 6,164 47,759 414,400 69,242 647,733 6,227,200 -97.08%
NOSH 279,294 279,294 279,294 5,920,000 0 9,253,333 88,960,001 -97.84%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -58.85% -12.58% -127.02% -2.57% -14.47% -9.69% -43.65% -
ROE -11.27% -30.37% -57.51% -0.14% -5.82% -0.43% -0.29% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.53 38.61 7.24 0.39 2.82 0.31 0.05 876.28%
EPS -0.01 -0.05 -0.09 -0.01 -0.01 -0.03 -0.02 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.16 0.16 0.07 0.07 0.07 0.07 9.30%
Adjusted Per Share Value based on latest NOSH - 5,920,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.52 1.31 1.90 2.02 2.45 2.52 3.59 -72.38%
EPS -0.31 -0.16 -2.42 -0.05 -0.35 -0.24 -1.57 -66.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0054 0.042 0.3648 0.0609 0.5701 5.4812 -97.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.195 0.145 0.195 0.03 0.035 0.03 0.04 -
P/RPS 12.73 0.38 2.69 7.72 1.24 9.69 87.29 -72.26%
P/EPS -21.63 -2.98 -2.12 -300.00 -8.58 -100.00 -200.00 -77.26%
EY -4.62 -33.51 -47.19 -0.33 -11.65 -1.00 -0.50 339.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 0.91 1.22 0.43 0.50 0.43 0.57 163.40%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 25/05/17 20/02/17 25/11/16 24/08/16 23/05/16 -
Price 0.18 0.175 0.175 0.21 0.04 0.035 0.04 -
P/RPS 11.75 0.45 2.42 54.07 1.42 11.31 87.29 -73.70%
P/EPS -19.96 -3.60 -1.90 -2,100.00 -9.81 -116.67 -200.00 -78.45%
EY -5.01 -27.76 -52.58 -0.05 -10.19 -0.86 -0.50 364.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.09 1.09 3.00 0.57 0.50 0.57 149.56%

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