[XOXNET] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -9.94%
YoY- -348.7%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 159,108 183,870 191,382 204,256 241,077 246,412 299,975 -34.39%
PBT -29,896 -33,363 -35,455 -18,775 -17,125 -12,611 -11,778 85.76%
Tax 122 760 1,142 861 832 756 658 -67.38%
NP -29,774 -32,603 -34,313 -17,914 -16,293 -11,855 -11,120 92.47%
-
NP to SH -29,772 -32,601 -34,311 -17,912 -16,293 -11,855 -11,120 92.46%
-
Tax Rate - - - - - - - -
Total Cost 188,882 216,473 225,695 222,170 257,370 258,267 311,095 -28.23%
-
Net Worth 69,242 647,733 6,227,200 6,205,199 8,920,599 1,076,639 1,065,599 -83.75%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 69,242 647,733 6,227,200 6,205,199 8,920,599 1,076,639 1,065,599 -83.75%
NOSH 989,180 9,253,333 88,960,001 51,710,001 68,620,001 8,971,999 8,880,000 -76.75%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -18.71% -17.73% -17.93% -8.77% -6.76% -4.81% -3.71% -
ROE -43.00% -5.03% -0.55% -0.29% -0.18% -1.10% -1.04% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.08 1.99 0.22 0.40 0.35 2.75 3.38 182.06%
EPS -3.01 -0.35 -0.04 -0.03 -0.02 -0.13 -0.13 707.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.12 0.13 0.12 0.12 -30.11%
Adjusted Per Share Value based on latest NOSH - 51,710,001
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.01 16.19 16.85 17.98 21.23 21.70 26.41 -34.39%
EPS -2.62 -2.87 -3.02 -1.58 -1.43 -1.04 -0.98 92.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.5703 5.4831 5.4637 7.8547 0.948 0.9383 -83.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.035 0.03 0.04 0.04 0.035 0.035 0.045 -
P/RPS 0.22 1.51 18.59 10.13 9.96 1.27 1.33 -69.76%
P/EPS -1.16 -8.52 -103.71 -115.48 -147.41 -26.49 -35.94 -89.79%
EY -85.99 -11.74 -0.96 -0.87 -0.68 -3.78 -2.78 879.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.57 0.33 0.27 0.29 0.38 20.01%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 23/05/16 23/02/16 19/02/16 20/08/15 27/05/15 -
Price 0.04 0.035 0.04 0.04 0.035 0.035 0.04 -
P/RPS 0.25 1.76 18.59 10.13 9.96 1.27 1.18 -64.36%
P/EPS -1.33 -9.93 -103.71 -115.48 -147.41 -26.49 -31.94 -87.91%
EY -75.24 -10.07 -0.96 -0.87 -0.68 -3.78 -3.13 728.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.57 0.33 0.27 0.29 0.33 43.81%

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