[XOXNET] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -22.64%
YoY- 40.0%
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 59,500 101,139 119,272 113,044 114,592 191,336 200,765 -55.58%
PBT -7,488 34,233 -10,761 -13,168 -11,104 -35,456 -23,317 -53.13%
Tax 0 -69,110 -340 -450 0 1,143 1,290 -
NP -7,488 -34,877 -11,101 -13,618 -11,104 -34,313 -22,026 -51.32%
-
NP to SH -7,488 -34,877 -11,101 -13,618 -11,104 -34,311 -22,024 -51.31%
-
Tax Rate - 201.88% - - - - - -
Total Cost 66,988 136,016 130,374 126,662 125,696 225,649 222,791 -55.15%
-
Net Worth 6,164 47,759 5,180,700 69,242 647,733 6,004,425 9,910,800 -99.27%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 6,164 47,759 5,180,700 69,242 647,733 6,004,425 9,910,800 -99.27%
NOSH 279,294 279,294 74,010,003 0 9,253,333 85,777,501 82,590,003 -97.75%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -12.58% -34.48% -9.31% -12.05% -9.69% -17.93% -10.97% -
ROE -121.46% -73.03% -0.21% -19.67% -1.71% -0.57% -0.22% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 154.42 33.88 0.16 11.43 1.24 0.22 0.24 7382.37%
EPS -0.20 -0.12 -0.02 -0.02 -0.12 -0.04 -0.03 254.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.07 0.07 0.07 0.07 0.12 21.16%
Adjusted Per Share Value based on latest NOSH - 0
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.24 8.91 10.50 9.95 10.09 16.85 17.68 -55.58%
EPS -0.66 -3.07 -0.98 -1.20 -0.98 -3.02 -1.94 -51.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0421 4.5616 0.061 0.5703 5.2869 8.7265 -99.27%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.145 0.195 0.03 0.035 0.03 0.04 0.04 -
P/RPS 0.09 0.58 18.62 0.31 2.42 17.93 16.46 -96.90%
P/EPS -0.75 -1.67 -200.00 -2.54 -25.00 -100.00 -150.00 -97.08%
EY -134.03 -59.92 -0.50 -39.33 -4.00 -1.00 -0.67 3331.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.22 0.43 0.50 0.43 0.57 0.33 96.76%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 20/02/17 25/11/16 24/08/16 23/05/16 23/02/16 -
Price 0.175 0.175 0.21 0.04 0.035 0.04 0.04 -
P/RPS 0.11 0.52 130.31 0.35 2.83 17.93 16.46 -96.46%
P/EPS -0.90 -1.50 -1,400.00 -2.91 -29.17 -100.00 -150.00 -96.70%
EY -111.05 -66.77 -0.07 -34.42 -3.43 -1.00 -0.67 2926.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.09 3.00 0.57 0.50 0.57 0.33 121.95%

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