[XOXNET] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -36.36%
YoY- -1967.28%
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 110,560 92,896 114,592 144,640 512,968 451,712 634,072 -20.55%
PBT 296 5,240 -11,104 -19,472 -392 -6,548 2,184 -23.15%
Tax -148 0 0 1,528 -568 -660 -1,776 -27.92%
NP 148 5,240 -11,104 -17,944 -960 -7,208 408 -12.50%
-
NP to SH 256 5,468 -11,104 -17,944 -868 -7,744 -1,400 -
-
Tax Rate 50.00% 0.00% - - - - 81.32% -
Total Cost 110,412 87,656 125,696 162,584 513,928 458,920 633,664 -20.56%
-
Net Worth 49,461 51,407 647,733 1,076,639 130,199 1,258,399 90,999 -7.71%
Dividend
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 49,461 51,407 647,733 1,076,639 130,199 1,258,399 90,999 -7.71%
NOSH 353,294 321,294 9,253,333 8,971,999 1,085,000 9,680,000 699,999 -8.61%
Ratio Analysis
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 0.13% 5.64% -9.69% -12.41% -0.19% -1.60% 0.06% -
ROE 0.52% 10.64% -1.71% -1.67% -0.67% -0.62% -1.54% -
Per Share
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 31.29 28.91 1.24 1.61 47.28 4.67 90.58 -13.06%
EPS 0.08 1.72 -0.12 -0.20 -0.08 -0.08 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.07 0.12 0.12 0.13 0.13 0.98%
Adjusted Per Share Value based on latest NOSH - 8,971,999
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 9.73 8.18 10.09 12.73 45.15 39.76 55.81 -20.55%
EPS 0.02 0.48 -0.98 -1.58 -0.08 -0.68 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0452 0.5701 0.9477 0.1146 1.1076 0.0801 -7.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Date 30/09/19 28/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 -
Price 0.14 0.18 0.03 0.035 0.08 0.07 0.07 -
P/RPS 0.45 0.62 2.42 2.17 0.17 1.50 0.08 25.55%
P/EPS 193.21 10.58 -25.00 -17.50 -100.00 -87.50 -35.00 -
EY 0.52 9.45 -4.00 -5.71 -1.00 -1.14 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 0.43 0.29 0.67 0.54 0.54 8.45%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Date 29/11/19 29/11/18 24/08/16 20/08/15 28/04/14 29/04/13 27/04/12 -
Price 0.13 0.18 0.035 0.035 0.07 0.06 0.09 -
P/RPS 0.42 0.62 2.83 2.17 0.15 1.29 0.10 20.81%
P/EPS 179.41 10.58 -29.17 -17.50 -87.50 -75.00 -45.00 -
EY 0.56 9.45 -3.43 -5.71 -1.14 -1.33 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 0.50 0.29 0.58 0.46 0.69 4.01%

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