[XOXNET] YoY TTM Result on 31-Dec-2016

Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- 15.38%
YoY- -40.65%
View:
Show?
TTM Result
31/03/18 30/06/17 31/12/16 30/11/14 28/02/15 30/11/13 CAGR
Revenue 40,912 87,366 120,278 395,391 365,793 508,197 -44.08%
PBT -6,232 -33,319 -25,141 -8,709 -12,306 2,254 -
Tax -5 -644 -52 592 877 -1,144 -71.44%
NP -6,237 -33,963 -25,193 -8,117 -11,429 1,110 -
-
NP to SH -6,236 -33,963 -25,193 -8,094 -11,429 97 -
-
Tax Rate - - - - - 50.75% -
Total Cost 47,149 121,329 145,471 403,508 377,222 507,087 -42.19%
-
Net Worth 3,586 6,164 414,400 121,199 1,065,599 94,843 -53.02%
Dividend
31/03/18 30/06/17 31/12/16 30/11/14 28/02/15 30/11/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/18 30/06/17 31/12/16 30/11/14 28/02/15 30/11/13 CAGR
Net Worth 3,586 6,164 414,400 121,199 1,065,599 94,843 -53.02%
NOSH 321,294 279,294 5,920,000 1,010,000 8,880,000 729,565 -17.23%
Ratio Analysis
31/03/18 30/06/17 31/12/16 30/11/14 28/02/15 30/11/13 CAGR
NP Margin -15.24% -38.87% -20.95% -2.05% -3.12% 0.22% -
ROE -173.88% -550.90% -6.08% -6.68% -1.07% 0.10% -
Per Share
31/03/18 30/06/17 31/12/16 30/11/14 28/02/15 30/11/13 CAGR
RPS 91.26 226.74 2.03 39.15 4.12 69.66 6.42%
EPS -13.91 -88.14 -0.43 -0.80 -0.13 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.16 0.07 0.12 0.12 0.13 -10.59%
Adjusted Per Share Value based on latest NOSH - 5,920,000
31/03/18 30/06/17 31/12/16 30/11/14 28/02/15 30/11/13 CAGR
RPS 3.60 7.69 10.59 34.81 32.21 44.75 -44.09%
EPS -0.55 -2.99 -2.22 -0.71 -1.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0054 0.3649 0.1067 0.9383 0.0835 -52.88%
Price Multiplier on Financial Quarter End Date
31/03/18 30/06/17 31/12/16 30/11/14 28/02/15 30/11/13 CAGR
Date 30/03/18 30/06/17 30/12/16 28/11/14 27/02/15 29/11/13 -
Price 0.265 0.145 0.03 0.05 0.04 0.075 -
P/RPS 0.29 0.06 1.48 0.13 0.97 0.11 25.06%
P/EPS -1.91 -0.16 -7.05 -6.24 -31.08 564.10 -
EY -52.49 -607.89 -14.19 -16.03 -3.22 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 0.91 0.43 0.42 0.33 0.58 49.45%
Price Multiplier on Announcement Date
31/03/18 30/06/17 31/12/16 30/11/14 28/02/15 30/11/13 CAGR
Date 30/05/18 29/08/17 20/02/17 28/01/15 27/04/15 29/01/14 -
Price 0.23 0.175 0.21 0.045 0.045 0.08 -
P/RPS 0.25 0.08 10.34 0.11 1.09 0.11 20.85%
P/EPS -1.65 -0.20 -49.35 -5.62 -34.96 601.70 -
EY -60.48 -503.68 -2.03 -17.81 -2.86 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 1.09 3.00 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