[XOXNET] QoQ TTM 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- 2.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 204,256 241,077 246,412 299,975 365,793 395,391 471,199 -46.55%
PBT -18,775 -17,125 -12,611 -11,778 -12,306 -8,709 -3,563 247.49%
Tax 861 832 756 658 877 592 -166 -
NP -17,914 -16,293 -11,855 -11,120 -11,429 -8,117 -3,729 224.22%
-
NP to SH -17,912 -16,293 -11,855 -11,120 -11,429 -8,094 -3,992 208.05%
-
Tax Rate - - - - - - - -
Total Cost 222,170 257,370 258,267 311,095 377,222 403,508 474,928 -43.41%
-
Net Worth 6,205,199 8,920,599 1,076,639 1,065,599 1,065,599 121,199 118,421 1843.62%
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 6,205,199 8,920,599 1,076,639 1,065,599 1,065,599 121,199 118,421 1843.62%
NOSH 51,710,001 68,620,001 8,971,999 8,880,000 8,880,000 1,010,000 986,842 1843.62%
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 -8.77% -6.76% -4.81% -3.71% -3.12% -2.05% -0.79% -
ROE -0.29% -0.18% -1.10% -1.04% -1.07% -6.68% -3.37% -
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 0.40 0.35 2.75 3.38 4.12 39.15 47.75 -97.22%
EPS -0.03 -0.02 -0.13 -0.13 -0.13 -0.80 -0.40 -85.64%
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 17.98 21.23 21.70 26.41 32.21 34.81 41.49 -46.56%
EPS -1.58 -1.43 -1.04 -0.98 -1.01 -0.71 -0.35 209.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4637 7.8547 0.948 0.9383 0.9383 0.1067 0.1043 1843.20%
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 10.13 9.96 1.27 1.33 0.97 0.13 0.12 2678.63%
P/EPS -115.48 -147.41 -26.49 -35.94 -31.08 -6.24 -13.60 396.87%
EY -0.87 -0.68 -3.78 -2.78 -3.22 -16.03 -7.35 -79.79%
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 10.13 9.96 1.27 1.18 1.09 0.11 0.10 3085.49%
P/EPS -115.48 -147.41 -26.49 -31.94 -34.96 -5.62 -12.36 433.78%
EY -0.87 -0.68 -3.78 -3.13 -2.86 -17.81 -8.09 -81.19%
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