[XOXNET] YoY Quarter Result on 31-Mar-2016 [#4]

Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -244.07%
YoY- -1177.24%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Revenue 9,813 9,589 9,571 40,763 53,637 132,382 129,265 -25.93%
PBT -5,638 -4,799 -2,659 -17,967 -1,287 1,863 1,058 -
Tax 355 -880 -60 175 -106 -1,120 -942 -
NP -5,283 -5,679 -2,719 -17,792 -1,393 743 116 -
-
NP to SH -4,807 -4,914 -2,574 -17,792 -1,393 192 -412 33.11%
-
Tax Rate - - - - - 60.12% 89.04% -
Total Cost 15,096 15,268 12,290 58,555 55,030 131,639 129,149 -22.11%
-
Net Worth 38,862 45,274 67,247 6,227,200 1,154,399 83,199 89,266 -9.22%
Dividend
30/06/20 30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Net Worth 38,862 45,274 67,247 6,227,200 1,154,399 83,199 89,266 -9.22%
NOSH 353,294 353,294 321,294 88,960,001 8,880,000 640,000 686,666 -7.44%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
NP Margin -53.84% -59.22% -28.41% -43.65% -2.60% 0.56% 0.09% -
ROE -12.37% -10.85% -3.83% -0.29% -0.12% 0.23% -0.46% -
Per Share
30/06/20 30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
RPS 2.78 2.97 2.13 0.05 0.60 20.68 18.82 -19.96%
EPS -1.36 -1.39 -0.01 -0.02 0.00 0.03 -0.06 43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.15 0.07 0.13 0.13 0.13 -1.92%
Adjusted Per Share Value based on latest NOSH - 88,960,001
30/06/20 30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
RPS 0.86 0.84 0.84 3.59 4.72 11.66 11.38 -25.96%
EPS -0.42 -0.43 -0.23 -1.57 -0.12 0.02 -0.04 31.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0399 0.0592 5.4831 1.0165 0.0733 0.0786 -9.23%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Date 30/06/20 28/06/19 29/06/18 31/03/16 31/03/15 30/11/12 30/11/11 -
Price 0.105 0.195 0.245 0.04 0.045 0.07 0.08 -
P/RPS 3.78 6.58 11.48 87.29 7.45 0.34 0.42 29.15%
P/EPS -7.72 -12.83 -42.67 -200.00 -286.86 233.33 -133.33 -28.22%
EY -12.96 -7.79 -2.34 -0.50 -0.35 0.43 -0.75 39.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.39 1.63 0.57 0.35 0.54 0.62 5.09%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Date 28/08/20 29/08/19 29/08/18 23/05/16 27/05/15 29/01/13 19/01/12 -
Price 0.16 0.145 0.21 0.04 0.04 0.065 0.07 -
P/RPS 5.76 4.89 9.84 87.29 6.62 0.31 0.37 37.65%
P/EPS -11.76 -9.54 -36.58 -200.00 -254.99 216.67 -116.67 -23.44%
EY -8.50 -10.48 -2.73 -0.50 -0.39 0.46 -0.86 30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.04 1.40 0.57 0.31 0.50 0.54 12.18%

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