[XOXNET] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -6.61%
YoY- -752.81%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 90,644 52,929 183,870 246,412 523,511 494,202 511,422 -20.38%
PBT -3,217 -2,235 -33,363 -12,611 3,793 2,122 2,784 -
Tax -992 -65 760 756 -1,121 -2,304 -1,971 -8.64%
NP -4,209 -2,300 -32,603 -11,855 2,672 -182 813 -
-
NP to SH -3,437 -2,097 -32,601 -11,855 1,816 -1,628 -972 18.10%
-
Tax Rate - - - - 29.55% 108.58% 70.80% -
Total Cost 94,853 55,229 216,473 258,267 520,839 494,384 510,609 -19.89%
-
Net Worth 49,461 51,407 647,733 1,076,639 130,199 1,258,399 90,999 -7.71%
Dividend
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 49,461 51,407 647,733 1,076,639 130,199 1,258,399 90,999 -7.71%
NOSH 353,294 321,294 9,253,333 8,971,999 1,085,000 9,680,000 699,999 -8.61%
Ratio Analysis
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin -4.64% -4.35% -17.73% -4.81% 0.51% -0.04% 0.16% -
ROE -6.95% -4.08% -5.03% -1.10% 1.39% -0.13% -1.07% -
Per Share
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 25.66 16.47 1.99 2.75 48.25 5.11 73.06 -12.87%
EPS -0.97 -0.65 -0.35 -0.13 0.17 -0.02 -0.14 29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.07 0.12 0.12 0.13 0.13 0.98%
Adjusted Per Share Value based on latest NOSH - 8,971,999
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 7.98 4.66 16.18 21.69 46.08 43.50 45.02 -20.38%
EPS -0.30 -0.18 -2.87 -1.04 0.16 -0.14 -0.09 17.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0452 0.5701 0.9477 0.1146 1.1076 0.0801 -7.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Date 30/09/19 28/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 -
Price 0.14 0.18 0.03 0.035 0.08 0.07 0.07 -
P/RPS 0.55 1.09 1.51 1.27 0.17 1.37 0.10 25.18%
P/EPS -14.39 -27.58 -8.52 -26.49 47.80 -416.22 -50.41 -15.22%
EY -6.95 -3.63 -11.74 -3.78 2.09 -0.24 -1.98 17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 0.43 0.29 0.67 0.54 0.54 8.45%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Date 29/11/19 29/11/18 24/08/16 20/08/15 28/04/14 29/04/13 27/04/12 -
Price 0.13 0.18 0.035 0.035 0.07 0.06 0.09 -
P/RPS 0.51 1.09 1.76 1.27 0.15 1.18 0.12 21.00%
P/EPS -13.36 -27.58 -9.93 -26.49 41.82 -356.76 -64.81 -18.78%
EY -7.48 -3.63 -10.07 -3.78 2.39 -0.28 -1.54 23.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 0.50 0.29 0.58 0.46 0.69 4.01%

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