[XOXNET] YoY Cumulative Quarter Result on 30-Jun-2017

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017
Profit Trend
QoQ- 94.63%
YoY- 32.56%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
31/03/18 30/06/17 31/12/16 31/03/17 30/11/14 28/02/15 30/11/13 CAGR
Revenue 40,912 14,875 79,515 101,139 395,392 494,036 508,199 -44.08%
PBT 6,232 -1,872 -7,174 34,233 -8,703 12,407 2,255 26.43%
Tax -12,469 0 -227 -69,110 592 -24,078 -1,145 73.48%
NP -6,237 -1,872 -7,401 -34,877 -8,111 -11,671 1,110 -
-
NP to SH -6,235 -1,872 -7,401 -34,877 -8,090 -11,650 98 -
-
Tax Rate 200.08% - - 201.88% - 194.07% 50.78% -
Total Cost 47,149 16,747 86,916 136,016 403,503 505,707 507,089 -42.19%
-
Net Worth 3,586 6,164 5,180,700 47,759 118,390 1,164,999 127,399 -56.12%
Dividend
31/03/18 30/06/17 31/12/16 31/03/17 30/11/14 28/02/15 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/06/17 31/12/16 31/03/17 30/11/14 28/02/15 30/11/13 CAGR
Net Worth 3,586 6,164 5,180,700 47,759 118,390 1,164,999 127,399 -56.12%
NOSH 321,294 279,294 74,010,001 279,294 986,585 8,880,000 980,000 -22.68%
Ratio Analysis
31/03/18 30/06/17 31/12/16 31/03/17 30/11/14 28/02/15 30/11/13 CAGR
NP Margin -15.24% -12.58% -9.31% -34.48% -2.05% -2.36% 0.22% -
ROE -173.85% -30.37% -0.14% -73.03% -6.83% -1.00% 0.08% -
Per Share
31/03/18 30/06/17 31/12/16 31/03/17 30/11/14 28/02/15 30/11/13 CAGR
RPS 91.26 38.61 0.11 33.88 40.08 5.09 51.86 13.92%
EPS -0.14 -0.05 -0.01 -0.12 -0.82 -0.12 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.16 0.07 0.16 0.12 0.12 0.13 -10.59%
Adjusted Per Share Value based on latest NOSH - 279,294
31/03/18 30/06/17 31/12/16 31/03/17 30/11/14 28/02/15 30/11/13 CAGR
RPS 3.60 1.31 7.00 8.90 34.80 43.48 44.73 -44.08%
EPS -0.55 -0.16 -0.65 -3.07 -0.71 -1.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0054 4.56 0.042 0.1042 1.0254 0.1121 -55.97%
Price Multiplier on Financial Quarter End Date
31/03/18 30/06/17 31/12/16 31/03/17 30/11/14 28/02/15 30/11/13 CAGR
Date 30/03/18 30/06/17 30/12/16 31/03/17 28/11/14 27/02/15 29/11/13 -
Price 0.265 0.145 0.03 0.195 0.05 0.04 0.075 -
P/RPS 0.29 0.38 27.92 0.58 0.12 0.79 0.14 18.29%
P/EPS -1.91 -2.98 -300.00 -1.67 -6.10 -33.33 750.00 -
EY -52.48 -33.51 -0.33 -59.92 -16.40 -3.00 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 0.91 0.43 1.22 0.42 0.33 0.58 49.45%
Price Multiplier on Announcement Date
31/03/18 30/06/17 31/12/16 31/03/17 30/11/14 28/02/15 30/11/13 CAGR
Date 30/05/18 29/08/17 20/02/17 25/05/17 28/01/15 27/04/15 29/01/14 -
Price 0.23 0.175 0.21 0.175 0.045 0.045 0.08 -
P/RPS 0.25 0.45 195.46 0.52 0.11 0.88 0.15 12.50%
P/EPS -1.65 -3.60 -2,100.00 -1.50 -5.49 -37.50 800.00 -
EY -60.47 -27.76 -0.05 -66.77 -18.22 -2.67 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 1.09 3.00 1.09 0.38 0.38 0.62 42.52%

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