[XOXNET] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -222.04%
YoY- -1967.28%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Revenue 40,763 61,823 52,636 36,160 53,637 98,644 57,971 -23.19%
PBT -17,967 -5,345 -7,275 -4,868 -1,287 -3,695 -2,761 307.04%
Tax 175 202 413 382 -106 143 337 -38.80%
NP -17,792 -5,143 -6,862 -4,486 -1,393 -3,552 -2,424 345.47%
-
NP to SH -17,792 -5,171 -6,862 -4,486 -1,393 -3,552 -2,424 345.47%
-
Tax Rate - - - - - - - -
Total Cost 58,555 66,966 59,498 40,646 55,030 102,196 60,395 -2.29%
-
Net Worth 6,227,200 6,205,199 8,920,599 1,076,639 1,154,399 1,065,599 121,199 1815.21%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Net Worth 6,227,200 6,205,199 8,920,599 1,076,639 1,154,399 1,065,599 121,199 1815.21%
NOSH 88,960,001 51,710,001 68,620,001 8,971,999 8,880,000 8,880,000 1,010,000 2768.51%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
NP Margin -43.65% -8.32% -13.04% -12.41% -2.60% -3.60% -4.18% -
ROE -0.29% -0.08% -0.08% -0.42% -0.12% -0.33% -2.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
RPS 0.05 0.12 0.08 0.40 0.60 1.11 5.74 -97.14%
EPS -0.02 -0.01 -0.01 -0.05 0.00 -0.04 -0.24 -84.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.12 0.13 0.12 0.13 0.12 0.12 -33.23%
Adjusted Per Share Value based on latest NOSH - 8,971,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
RPS 3.59 5.44 4.63 3.18 4.72 8.69 5.10 -23.13%
EPS -1.57 -0.46 -0.60 -0.39 -0.12 -0.31 -0.21 351.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4831 5.4637 7.8547 0.948 1.0165 0.9383 0.1067 1815.43%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 27/02/15 28/11/14 -
Price 0.04 0.04 0.035 0.035 0.045 0.04 0.05 -
P/RPS 87.29 33.46 45.63 8.68 7.45 3.60 0.87 3062.68%
P/EPS -200.00 -400.00 -350.00 -70.00 -286.86 -100.00 -20.83 444.81%
EY -0.50 -0.25 -0.29 -1.43 -0.35 -1.00 -4.80 -81.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.27 0.29 0.35 0.33 0.42 25.71%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 CAGR
Date 23/05/16 23/02/16 19/02/16 20/08/15 27/05/15 27/04/15 28/01/15 -
Price 0.04 0.04 0.035 0.035 0.04 0.045 0.045 -
P/RPS 87.29 33.46 45.63 8.68 6.62 4.05 0.78 3332.42%
P/EPS -200.00 -400.00 -350.00 -70.00 -254.99 -112.50 -18.75 489.51%
EY -0.50 -0.25 -0.29 -1.43 -0.39 -0.89 -5.33 -83.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.27 0.29 0.31 0.38 0.38 35.51%

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