[XOXNET] YoY TTM Result on 30-Jun-2016 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 4.98%
YoY- -175.0%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 CAGR
Revenue 42,398 90,644 52,929 183,870 246,412 523,511 494,202 -27.63%
PBT -11,179 -3,217 -2,235 -33,363 -12,611 3,793 2,122 -
Tax 673 -992 -65 760 756 -1,121 -2,304 -
NP -10,506 -4,209 -2,300 -32,603 -11,855 2,672 -182 70.61%
-
NP to SH -9,498 -3,437 -2,097 -32,601 -11,855 1,816 -1,628 26.15%
-
Tax Rate - - - - - 29.55% 108.58% -
Total Cost 52,904 94,853 55,229 216,473 258,267 520,839 494,384 -25.50%
-
Net Worth 38,862 49,461 51,407 647,733 1,076,639 130,199 1,258,399 -36.74%
Dividend
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 CAGR
Net Worth 38,862 49,461 51,407 647,733 1,076,639 130,199 1,258,399 -36.74%
NOSH 353,294 353,294 321,294 9,253,333 8,971,999 1,085,000 9,680,000 -35.34%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 CAGR
NP Margin -24.78% -4.64% -4.35% -17.73% -4.81% 0.51% -0.04% -
ROE -24.44% -6.95% -4.08% -5.03% -1.10% 1.39% -0.13% -
Per Share
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 CAGR
RPS 12.00 25.66 16.47 1.99 2.75 48.25 5.11 11.90%
EPS -2.69 -0.97 -0.65 -0.35 -0.13 0.17 -0.02 90.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.16 0.07 0.12 0.12 0.13 -2.17%
Adjusted Per Share Value based on latest NOSH - 9,253,333
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 CAGR
RPS 3.73 7.98 4.66 16.18 21.69 46.08 43.50 -27.64%
EPS -0.84 -0.30 -0.18 -2.87 -1.04 0.16 -0.14 26.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0435 0.0452 0.5701 0.9477 0.1146 1.1076 -36.75%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 CAGR
Date 30/09/20 30/09/19 28/09/18 30/06/16 30/06/15 28/02/14 28/02/13 -
Price 0.475 0.14 0.18 0.03 0.035 0.08 0.07 -
P/RPS 3.96 0.55 1.09 1.51 1.27 0.17 1.37 15.00%
P/EPS -17.67 -14.39 -27.58 -8.52 -26.49 47.80 -416.22 -34.04%
EY -5.66 -6.95 -3.63 -11.74 -3.78 2.09 -0.24 51.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 1.00 1.13 0.43 0.29 0.67 0.54 31.50%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 28/02/14 28/02/13 CAGR
Date 27/11/20 29/11/19 29/11/18 24/08/16 20/08/15 28/04/14 29/04/13 -
Price 0.50 0.13 0.18 0.035 0.035 0.07 0.06 -
P/RPS 4.17 0.51 1.09 1.76 1.27 0.15 1.18 18.09%
P/EPS -18.60 -13.36 -27.58 -9.93 -26.49 41.82 -356.76 -32.23%
EY -5.38 -7.48 -3.63 -10.07 -3.78 2.39 -0.28 47.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 0.93 1.13 0.50 0.29 0.58 0.46 35.23%

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