[XOXNET] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -6.61%
YoY- -752.81%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Revenue 191,382 204,256 241,077 246,412 299,975 365,793 395,391 -41.94%
PBT -35,455 -18,775 -17,125 -12,611 -11,778 -12,306 -8,709 186.39%
Tax 1,142 861 832 756 658 877 592 63.62%
NP -34,313 -17,914 -16,293 -11,855 -11,120 -11,429 -8,117 194.59%
-
NP to SH -34,311 -17,912 -16,293 -11,855 -11,120 -11,429 -8,094 195.20%
-
Tax Rate - - - - - - - -
Total Cost 225,695 222,170 257,370 258,267 311,095 377,222 403,508 -35.30%
-
Net Worth 6,227,200 6,205,199 8,920,599 1,076,639 1,065,599 1,065,599 121,199 1815.21%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Net Worth 6,227,200 6,205,199 8,920,599 1,076,639 1,065,599 1,065,599 121,199 1815.21%
NOSH 88,960,001 51,710,001 68,620,001 8,971,999 8,880,000 8,880,000 1,010,000 2768.51%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
NP Margin -17.93% -8.77% -6.76% -4.81% -3.71% -3.12% -2.05% -
ROE -0.55% -0.29% -0.18% -1.10% -1.04% -1.07% -6.68% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
RPS 0.22 0.40 0.35 2.75 3.38 4.12 39.15 -97.94%
EPS -0.04 -0.03 -0.02 -0.13 -0.13 -0.13 -0.80 -89.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.12 0.13 0.12 0.12 0.12 0.12 -33.23%
Adjusted Per Share Value based on latest NOSH - 8,971,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
RPS 16.85 17.98 21.22 21.69 26.40 32.20 34.80 -41.93%
EPS -3.02 -1.58 -1.43 -1.04 -0.98 -1.01 -0.71 195.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4812 5.4618 7.8519 0.9477 0.9379 0.9379 0.1067 1814.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 27/02/15 28/11/14 -
Price 0.04 0.04 0.035 0.035 0.045 0.04 0.05 -
P/RPS 18.59 10.13 9.96 1.27 1.33 0.97 0.13 4024.73%
P/EPS -103.71 -115.48 -147.41 -26.49 -35.94 -31.08 -6.24 721.95%
EY -0.96 -0.87 -0.68 -3.78 -2.78 -3.22 -16.03 -87.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.27 0.29 0.38 0.33 0.42 25.71%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Date 23/05/16 23/02/16 19/02/16 20/08/15 27/05/15 27/04/15 28/01/15 -
Price 0.04 0.04 0.035 0.035 0.04 0.045 0.045 -
P/RPS 18.59 10.13 9.96 1.27 1.18 1.09 0.11 4574.88%
P/EPS -103.71 -115.48 -147.41 -26.49 -31.94 -34.96 -5.62 789.02%
EY -0.96 -0.87 -0.68 -3.78 -3.13 -2.86 -17.81 -88.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.27 0.29 0.33 0.38 0.38 35.51%

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