[XOXNET] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -12.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 200,765 177,502 144,640 547,626 494,036 2,372,352 449,894 -45.37%
PBT -23,317 -24,286 -19,472 -13,567 12,407 -52,218 -7,932 124.37%
Tax 1,290 1,590 1,528 383 -24,078 3,552 340 171.66%
NP -22,026 -22,696 -17,944 -13,184 -11,671 -48,666 -7,592 122.17%
-
NP to SH -22,024 -22,696 -17,944 -13,159 -11,650 -48,540 -7,564 122.77%
-
Tax Rate - - - - 194.07% - - -
Total Cost 222,791 200,198 162,584 560,810 505,707 2,421,018 457,486 -41.68%
-
Net Worth 9,910,800 14,752,399 1,076,639 1,065,599 1,164,999 118,390 119,431 2643.20%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 9,910,800 14,752,399 1,076,639 1,065,599 1,164,999 118,390 119,431 2643.20%
NOSH 82,590,003 113,480,002 8,971,999 8,880,000 8,880,000 986,585 995,263 2643.19%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin -10.97% -12.79% -12.41% -2.41% -2.36% -2.05% -1.69% -
ROE -0.22% -0.15% -1.67% -1.23% -1.00% -41.00% -6.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 0.24 0.16 1.61 6.17 5.09 240.46 45.20 -98.02%
EPS -0.03 -0.02 -0.20 -0.01 -0.12 -4.92 -0.01 127.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 8,880,000
31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 17.68 15.63 12.74 48.22 43.50 208.89 39.61 -45.36%
EPS -1.94 -2.00 -1.58 -1.16 -1.03 -4.27 -0.67 121.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.7265 12.9896 0.948 0.9383 1.0258 0.1042 0.1052 2642.41%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 27/02/15 28/11/14 29/08/14 -
Price 0.04 0.035 0.035 0.045 0.04 0.05 0.055 -
P/RPS 16.46 22.38 2.17 0.73 0.79 0.02 0.12 3897.96%
P/EPS -150.00 -175.00 -17.50 -30.37 -33.33 -1.02 -7.24 869.59%
EY -0.67 -0.57 -5.71 -3.29 -3.00 -98.40 -13.82 -89.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.29 0.38 0.33 0.42 0.46 -22.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 CAGR
Date 23/02/16 19/02/16 20/08/15 27/05/15 27/04/15 28/01/15 27/10/14 -
Price 0.04 0.035 0.035 0.04 0.045 0.045 0.05 -
P/RPS 16.46 22.38 2.17 0.65 0.88 0.02 0.11 4167.37%
P/EPS -150.00 -175.00 -17.50 -26.99 -37.50 -0.91 -6.58 941.60%
EY -0.67 -0.57 -5.71 -3.70 -2.67 -109.33 -15.20 -90.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.29 0.33 0.38 0.38 0.42 -16.53%

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