[XOXNET] YoY Quarter Result on 30-Sep-2016 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -45.28%
YoY- 41.23%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Revenue 12,568 25,531 5,903 27,874 52,636 119,455 126,576 -29.56%
PBT -1,744 687 -3,474 -3,808 -7,275 -1,815 1,511 -
Tax 0 0 0 -225 413 113 -145 -
NP -1,744 687 -3,474 -4,033 -6,862 -1,702 1,366 -
-
NP to SH -1,744 687 -3,474 -4,033 -6,862 -1,702 1,019 -
-
Tax Rate - 0.00% - - - - 9.60% -
Total Cost 14,312 24,844 9,377 31,907 59,498 121,157 125,210 -28.04%
-
Net Worth 45,928 51,407 30,825 69,242 8,920,599 107,494 94,621 -10.38%
Dividend
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Net Worth 45,928 51,407 30,825 69,242 8,920,599 107,494 94,621 -10.38%
NOSH 353,294 321,294 279,294 0 68,620,001 895,789 727,857 -10.38%
Ratio Analysis
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
NP Margin -13.88% 2.69% -58.85% -14.47% -13.04% -1.42% 1.08% -
ROE -3.80% 1.34% -11.27% -5.82% -0.08% -1.58% 1.08% -
Per Share
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
RPS 3.56 7.95 1.53 2.82 0.08 13.34 17.39 -21.39%
EPS -0.58 0.21 -0.01 -0.01 -0.01 -0.19 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.08 0.07 0.13 0.12 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 0
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
RPS 1.11 2.25 0.52 2.45 4.63 10.52 11.15 -29.54%
EPS -0.15 0.06 -0.31 -0.36 -0.60 -0.15 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0404 0.0453 0.0271 0.061 7.8547 0.0946 0.0833 -10.40%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Date 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/05/14 31/05/13 -
Price 0.135 0.17 0.195 0.035 0.035 0.055 0.065 -
P/RPS 3.79 2.14 12.73 1.24 45.63 0.41 0.37 42.34%
P/EPS -27.35 79.51 -21.63 -8.58 -350.00 -28.95 46.43 -
EY -3.66 1.26 -4.62 -11.65 -0.29 -3.45 2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 2.44 0.50 0.27 0.46 0.50 11.75%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Date 26/02/20 27/02/19 27/11/17 25/11/16 19/02/16 24/07/14 29/07/13 -
Price 0.105 0.18 0.18 0.04 0.035 0.055 0.06 -
P/RPS 2.95 2.27 11.75 1.42 45.63 0.41 0.35 38.19%
P/EPS -21.27 84.18 -19.96 -9.81 -350.00 -28.95 42.86 -
EY -4.70 1.19 -5.01 -10.19 -0.29 -3.45 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.13 2.25 0.57 0.27 0.46 0.46 8.96%

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