[XOXNET] QoQ Annualized Quarter Result on 28-Feb-2015

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
28-Feb-2015
Profit Trend
QoQ- 76.0%
YoY- -1242.17%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 177,502 144,640 547,626 494,036 2,372,352 449,894 495,396 -53.66%
PBT -24,286 -19,472 -13,567 12,407 -52,218 -7,932 -3,826 299.52%
Tax 1,590 1,528 383 -24,078 3,552 340 -58 -
NP -22,696 -17,944 -13,184 -11,671 -48,666 -7,592 -3,884 275.49%
-
NP to SH -22,696 -17,944 -13,159 -11,650 -48,540 -7,564 -3,842 278.57%
-
Tax Rate - - - 194.07% - - - -
Total Cost 200,198 162,584 560,810 505,707 2,421,018 457,486 499,280 -49.58%
-
Net Worth 14,752,399 1,076,639 1,065,599 1,164,999 118,390 119,431 109,771 3837.21%
Dividend
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 14,752,399 1,076,639 1,065,599 1,164,999 118,390 119,431 109,771 3837.21%
NOSH 113,480,002 8,971,999 8,880,000 8,880,000 986,585 995,263 914,761 3607.95%
Ratio Analysis
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin -12.79% -12.41% -2.41% -2.36% -2.05% -1.69% -0.78% -
ROE -0.15% -1.67% -1.23% -1.00% -41.00% -6.33% -3.50% -
Per Share
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 0.16 1.61 6.17 5.09 240.46 45.20 54.16 -98.72%
EPS -0.02 -0.20 -0.01 -0.12 -4.92 -0.01 -0.42 -89.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 6.18%
Adjusted Per Share Value based on latest NOSH - 8,880,000
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 15.63 12.74 48.22 43.50 208.89 39.61 43.62 -53.66%
EPS -2.00 -1.58 -1.16 -1.03 -4.27 -0.67 -0.34 277.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.9896 0.948 0.9383 1.0258 0.1042 0.1052 0.0967 3835.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/09/15 30/06/15 31/03/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.035 0.035 0.045 0.04 0.05 0.055 0.055 -
P/RPS 22.38 2.17 0.73 0.79 0.02 0.12 0.10 5670.17%
P/EPS -175.00 -17.50 -30.37 -33.33 -1.02 -7.24 -13.10 597.82%
EY -0.57 -5.71 -3.29 -3.00 -98.40 -13.82 -7.64 -85.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.38 0.33 0.42 0.46 0.46 -32.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 19/02/16 20/08/15 27/05/15 27/04/15 28/01/15 27/10/14 24/07/14 -
Price 0.035 0.035 0.04 0.045 0.045 0.05 0.055 -
P/RPS 22.38 2.17 0.65 0.88 0.02 0.11 0.10 5670.17%
P/EPS -175.00 -17.50 -26.99 -37.50 -0.91 -6.58 -13.10 597.82%
EY -0.57 -5.71 -3.70 -2.67 -109.33 -15.20 -7.64 -85.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.33 0.38 0.38 0.42 0.46 -32.92%

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