[XOXNET] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 2.96%
YoY- -191.17%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 113,044 114,592 191,336 200,765 177,502 144,640 547,626 -64.97%
PBT -13,168 -11,104 -35,456 -23,317 -24,286 -19,472 -13,567 -1.96%
Tax -450 0 1,143 1,290 1,590 1,528 383 -
NP -13,618 -11,104 -34,313 -22,026 -22,696 -17,944 -13,184 2.17%
-
NP to SH -13,618 -11,104 -34,311 -22,024 -22,696 -17,944 -13,159 2.30%
-
Tax Rate - - - - - - - -
Total Cost 126,662 125,696 225,649 222,791 200,198 162,584 560,810 -62.81%
-
Net Worth 69,242 647,733 6,004,425 9,910,800 14,752,399 1,076,639 1,065,599 -83.75%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 69,242 647,733 6,004,425 9,910,800 14,752,399 1,076,639 1,065,599 -83.75%
NOSH 0 9,253,333 85,777,501 82,590,003 113,480,002 8,971,999 8,880,000 -
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -12.05% -9.69% -17.93% -10.97% -12.79% -12.41% -2.41% -
ROE -19.67% -1.71% -0.57% -0.22% -0.15% -1.67% -1.23% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.43 1.24 0.22 0.24 0.16 1.61 6.17 50.66%
EPS -0.02 -0.12 -0.04 -0.03 -0.02 -0.20 -0.01 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.12 0.13 0.12 0.12 -30.11%
Adjusted Per Share Value based on latest NOSH - 51,710,001
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.95 10.09 16.85 17.68 15.63 12.74 48.22 -64.98%
EPS -1.20 -0.98 -3.02 -1.94 -2.00 -1.58 -1.16 2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.5703 5.2869 8.7265 12.9896 0.948 0.9383 -83.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.035 0.03 0.04 0.04 0.035 0.035 0.045 -
P/RPS 0.31 2.42 17.93 16.46 22.38 2.17 0.73 -43.41%
P/EPS -2.54 -25.00 -100.00 -150.00 -175.00 -17.50 -30.37 -80.78%
EY -39.33 -4.00 -1.00 -0.67 -0.57 -5.71 -3.29 420.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.57 0.33 0.27 0.29 0.38 20.01%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 23/05/16 23/02/16 19/02/16 20/08/15 27/05/15 -
Price 0.04 0.035 0.04 0.04 0.035 0.035 0.04 -
P/RPS 0.35 2.83 17.93 16.46 22.38 2.17 0.65 -33.73%
P/EPS -2.91 -29.17 -100.00 -150.00 -175.00 -17.50 -26.99 -77.25%
EY -34.42 -3.43 -1.00 -0.67 -0.57 -5.71 -3.70 340.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.57 0.33 0.27 0.29 0.33 43.81%

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