[XOXNET] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -12.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 CAGR
Revenue 85,599 50,483 191,336 547,626 539,936 456,135 138,930 -5.48%
PBT -2,554 -8,891 -35,456 -13,567 4,305 3,490 1,356 -
Tax -1,010 -65 1,143 383 -2,587 -1,741 -408 11.13%
NP -3,564 -8,956 -34,313 -13,184 1,718 1,749 948 -
-
NP to SH -2,765 -8,809 -34,311 -13,159 77 45 497 -
-
Tax Rate - - - - 60.09% 49.89% 30.09% -
Total Cost 89,163 59,439 225,649 560,810 538,218 454,386 137,982 -4.95%
-
Net Worth 45,274 67,247 6,004,425 1,065,599 100,099 58,499 31,743 4.22%
Dividend
30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 45,274 67,247 6,004,425 1,065,599 100,099 58,499 31,743 4.22%
NOSH 353,294 321,294 85,777,501 8,880,000 770,000 450,000 198,400 6.95%
Ratio Analysis
30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -4.16% -17.74% -17.93% -2.41% 0.32% 0.38% 0.68% -
ROE -6.11% -13.10% -0.57% -1.23% 0.08% 0.08% 1.57% -
Per Share
30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 CAGR
RPS 26.47 11.26 0.22 6.17 70.12 101.36 70.03 -10.71%
EPS -0.78 -0.02 -0.04 -0.01 0.01 0.01 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.07 0.12 0.13 0.13 0.16 -1.54%
Adjusted Per Share Value based on latest NOSH - 8,880,000
30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 CAGR
RPS 7.53 4.44 16.84 48.20 47.52 40.15 12.23 -5.49%
EPS -0.24 -0.78 -3.02 -1.16 0.01 0.00 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0592 5.2851 0.9379 0.0881 0.0515 0.0279 4.25%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 CAGR
Date 28/06/19 29/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 -
Price 0.195 0.245 0.04 0.045 0.07 0.08 0.15 -
P/RPS 0.74 2.18 17.93 0.73 0.10 0.08 0.21 15.79%
P/EPS -22.81 -12.47 -100.00 -30.37 700.00 800.00 59.88 -
EY -4.38 -8.02 -1.00 -3.29 0.14 0.13 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.63 0.57 0.38 0.54 0.62 0.94 4.66%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 CAGR
Date 29/08/19 29/08/18 23/05/16 27/05/15 29/01/13 19/01/12 25/01/11 -
Price 0.145 0.21 0.04 0.04 0.065 0.07 0.12 -
P/RPS 0.55 1.86 17.93 0.65 0.09 0.07 0.17 14.65%
P/EPS -16.96 -10.69 -100.00 -26.99 650.00 700.00 47.90 -
EY -5.90 -9.36 -1.00 -3.70 0.15 0.14 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.40 0.57 0.33 0.50 0.54 0.75 3.88%

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