[XOXNET] YoY 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- 93.18%
YoY- 32.56%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/03/18 30/06/17 31/12/16 31/03/17 30/11/14 28/02/15 30/11/13 CAGR
Revenue 14,266 14,875 22,993 21,624 57,971 98,644 133,779 -40.33%
PBT 753 -1,872 -590 -27,049 -2,761 -3,695 2,385 -23.35%
Tax 0 0 -2 -417 337 143 -421 -
NP 753 -1,872 -592 -27,466 -2,424 -3,552 1,964 -19.84%
-
NP to SH 753 -1,872 -592 -27,466 -2,424 -3,552 1,678 -16.87%
-
Tax Rate 0.00% - - - - - 17.65% -
Total Cost 13,513 16,747 23,585 49,090 60,395 102,196 131,815 -40.87%
-
Net Worth 3,586 6,164 414,400 47,759 121,199 1,065,599 94,843 -53.02%
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 6,164 414,400 47,759 121,199 1,065,599 94,843 -53.02%
NOSH 321,294 279,294 5,920,000 279,294 1,010,000 8,880,000 729,565 -17.23%
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 5.28% -12.58% -2.57% -127.02% -4.18% -3.60% 1.47% -
ROE 21.00% -30.37% -0.14% -57.51% -2.00% -0.33% 1.77% -
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 31.82 38.61 0.39 7.24 5.74 1.11 18.34 13.55%
EPS 0.02 -0.05 -0.01 -0.09 -0.24 -0.04 0.23 -43.07%
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 1.26 1.31 2.02 1.90 5.10 8.68 11.78 -40.29%
EPS 0.07 -0.16 -0.05 -2.42 -0.21 -0.31 0.15 -16.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0054 0.3648 0.042 0.1067 0.9379 0.0835 -52.88%
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 0.83 0.38 7.72 2.69 0.87 3.60 0.41 17.67%
P/EPS 15.78 -2.98 -300.00 -2.12 -20.83 -100.00 32.61 -15.42%
EY 6.34 -33.51 -0.33 -47.19 -4.80 -1.00 3.07 18.21%
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 0.72 0.45 54.07 2.42 0.78 4.05 0.44 12.03%
P/EPS 13.69 -3.60 -2,100.00 -1.90 -18.75 -112.50 34.78 -19.35%
EY 7.30 -27.76 -0.05 -52.58 -5.33 -0.89 2.88 23.93%
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