[XOXNET] QoQ TTM Result on 28-Feb-2015

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
28-Feb-2015
Profit Trend
QoQ- -41.2%
YoY- -729.35%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 241,077 246,412 299,975 365,793 395,391 471,199 516,390 -43.49%
PBT -17,125 -12,611 -11,778 -12,306 -8,709 -3,563 467 -
Tax 832 756 658 877 592 -166 -863 -
NP -16,293 -11,855 -11,120 -11,429 -8,117 -3,729 -396 1521.43%
-
NP to SH -16,293 -11,855 -11,120 -11,429 -8,094 -3,992 -905 772.70%
-
Tax Rate - - - - - - 184.80% -
Total Cost 257,370 258,267 311,095 377,222 403,508 474,928 516,786 -40.69%
-
Net Worth 8,920,599 1,076,639 1,065,599 1,065,599 121,199 118,421 107,494 2643.29%
Dividend
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 8,920,599 1,076,639 1,065,599 1,065,599 121,199 118,421 107,494 2643.29%
NOSH 68,620,001 8,971,999 8,880,000 8,880,000 1,010,000 986,842 895,789 2483.54%
Ratio Analysis
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin -6.76% -4.81% -3.71% -3.12% -2.05% -0.79% -0.08% -
ROE -0.18% -1.10% -1.04% -1.07% -6.68% -3.37% -0.84% -
Per Share
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 0.35 2.75 3.38 4.12 39.15 47.75 57.65 -97.81%
EPS -0.02 -0.13 -0.13 -0.13 -0.80 -0.40 -0.10 -70.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 6.18%
Adjusted Per Share Value based on latest NOSH - 8,880,000
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 21.23 21.70 26.41 32.21 34.81 41.49 45.47 -43.49%
EPS -1.43 -1.04 -0.98 -1.01 -0.71 -0.35 -0.08 768.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8547 0.948 0.9383 0.9383 0.1067 0.1043 0.0946 2644.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/09/15 30/06/15 31/03/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.035 0.035 0.045 0.04 0.05 0.055 0.055 -
P/RPS 9.96 1.27 1.33 0.97 0.13 0.12 0.10 3045.34%
P/EPS -147.41 -26.49 -35.94 -31.08 -6.24 -13.60 -54.44 110.97%
EY -0.68 -3.78 -2.78 -3.22 -16.03 -7.35 -1.84 -52.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.38 0.33 0.42 0.46 0.46 -32.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 19/02/16 20/08/15 27/05/15 27/04/15 28/01/15 27/10/14 24/07/14 -
Price 0.035 0.035 0.04 0.045 0.045 0.05 0.055 -
P/RPS 9.96 1.27 1.18 1.09 0.11 0.10 0.10 3045.34%
P/EPS -147.41 -26.49 -31.94 -34.96 -5.62 -12.36 -54.44 110.97%
EY -0.68 -3.78 -3.13 -2.86 -17.81 -8.09 -1.84 -52.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.33 0.38 0.38 0.42 0.46 -32.92%

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