[XOXNET] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 1.65%
YoY- -12.2%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 35,608 40,912 48,270 65,395 87,366 101,139 120,278 -55.67%
PBT -7,019 -6,232 -34,034 -32,985 -33,319 -34,223 -25,141 -57.38%
Tax -65 -5 -422 -419 -644 -644 -52 16.08%
NP -7,084 -6,237 -34,456 -33,404 -33,963 -34,867 -25,193 -57.17%
-
NP to SH -6,938 -6,236 -34,455 -33,404 -33,963 -34,867 -25,193 -57.77%
-
Tax Rate - - - - - - - -
Total Cost 42,692 47,149 82,726 98,799 121,329 136,006 145,471 -55.93%
-
Net Worth 67,247 3,586 31,665 30,825 6,164 47,759 414,400 -70.34%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 67,247 3,586 31,665 30,825 6,164 47,759 414,400 -70.34%
NOSH 321,294 321,294 286,294 279,294 279,294 279,294 5,920,000 -85.74%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -19.89% -15.24% -71.38% -51.08% -38.87% -34.47% -20.95% -
ROE -10.32% -173.88% -108.81% -108.37% -550.90% -73.01% -6.08% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.94 91.26 12.19 16.97 226.74 33.88 2.03 148.86%
EPS -1.55 -13.91 -8.70 -8.67 -88.14 -11.68 -0.43 135.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.08 0.08 0.08 0.16 0.16 0.07 66.44%
Adjusted Per Share Value based on latest NOSH - 279,294
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.13 3.60 4.25 5.76 7.69 8.90 10.59 -55.72%
EPS -0.61 -0.55 -3.03 -2.94 -2.99 -3.07 -2.22 -57.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0032 0.0279 0.0271 0.0054 0.042 0.3648 -70.34%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.245 0.265 0.245 0.195 0.145 0.195 0.03 -
P/RPS 3.08 0.29 2.01 1.15 0.06 0.58 1.48 63.22%
P/EPS -15.83 -1.91 -2.81 -2.25 -0.16 -1.67 -7.05 71.72%
EY -6.32 -52.49 -35.53 -44.46 -607.89 -59.90 -14.19 -41.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 3.31 3.06 2.44 0.91 1.22 0.43 143.70%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 27/11/17 29/08/17 25/05/17 20/02/17 -
Price 0.21 0.23 0.285 0.18 0.175 0.175 0.21 -
P/RPS 2.64 0.25 2.34 1.06 0.08 0.52 10.34 -59.85%
P/EPS -13.57 -1.65 -3.27 -2.08 -0.20 -1.50 -49.35 -57.81%
EY -7.37 -60.48 -30.54 -48.16 -503.68 -66.75 -2.03 136.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.88 3.56 2.25 1.09 1.09 3.00 -39.91%

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