[XOXNET] YoY Annualized Quarter 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- 2.96%
YoY- -191.17%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 73,494 101,346 39,969 200,765 449,894 499,224 543,213 -23.17%
PBT -4,954 2,920 -10,477 -23,317 -7,932 -173 3,254 -
Tax 374 -100 -7 1,290 340 -964 -1,950 -
NP -4,580 2,820 -10,485 -22,026 -7,592 -1,137 1,304 -
-
NP to SH -4,449 2,866 -10,483 -22,024 -7,564 -2,105 -149 56.47%
-
Tax Rate - 3.42% - - - - 59.93% -
Total Cost 78,074 98,526 50,454 222,791 457,486 500,361 541,909 -22.53%
-
Net Worth 45,928 51,407 31,665 9,910,800 119,431 947,399 72,799 -5.89%
Dividend
31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 45,928 51,407 31,665 9,910,800 119,431 947,399 72,799 -5.89%
NOSH 353,294 321,294 286,294 82,590,003 995,263 7,894,999 559,998 -5.89%
Ratio Analysis
31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin -6.23% 2.78% -26.23% -10.97% -1.69% -0.23% 0.24% -
ROE -9.69% 5.58% -33.11% -0.22% -6.33% -0.22% -0.21% -
Per Share
31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 20.80 31.54 10.10 0.24 45.20 6.32 97.00 -18.36%
EPS -1.25 0.60 -0.02 -0.03 -0.01 -0.03 -0.03 63.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.08 0.12 0.12 0.12 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 51,710,001
31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 6.47 8.92 3.52 17.67 39.60 43.94 47.81 -23.17%
EPS -0.39 0.25 -0.92 -1.94 -0.67 -0.19 -0.01 62.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0404 0.0452 0.0279 8.7234 0.1051 0.8339 0.0641 -5.90%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 CAGR
Date 31/03/20 29/03/19 29/12/17 31/12/15 29/08/14 30/08/13 30/08/12 -
Price 0.07 0.185 0.245 0.04 0.055 0.06 0.09 -
P/RPS 0.34 0.59 2.43 16.46 0.12 0.95 0.09 19.14%
P/EPS -5.56 20.73 -9.25 -150.00 -7.24 -225.00 -337.50 -41.79%
EY -17.99 4.82 -10.81 -0.67 -13.82 -0.44 -0.30 71.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.16 3.06 0.33 0.46 0.50 0.69 -3.17%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 CAGR
Date 28/05/20 30/05/19 28/02/18 23/02/16 27/10/14 31/10/13 30/10/12 -
Price 0.11 0.14 0.285 0.04 0.05 0.075 0.08 -
P/RPS 0.53 0.44 2.82 16.46 0.11 1.19 0.08 28.30%
P/EPS -8.73 15.69 -10.76 -150.00 -6.58 -281.25 -300.00 -37.26%
EY -11.45 6.37 -9.29 -0.67 -15.20 -0.36 -0.33 59.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 3.56 0.33 0.42 0.63 0.62 4.24%

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