[XOXNET] YoY Annual (Unaudited) 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
YoY- -13527.55%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/18 31/03/17 31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 CAGR
Revenue 50,483 101,139 191,336 547,626 508,199 539,936 456,135 -28.40%
PBT -8,891 -34,233 -35,456 -13,567 2,255 4,305 3,490 -
Tax -65 -644 1,143 383 -1,145 -2,587 -1,741 -39.29%
NP -8,956 -34,877 -34,313 -13,184 1,110 1,718 1,749 -
-
NP to SH -8,809 -34,877 -34,313 -13,159 98 77 45 -
-
Tax Rate - - - - 50.78% 60.09% 49.89% -
Total Cost 59,439 136,016 225,649 560,810 507,089 538,218 454,386 -26.56%
-
Net Worth 67,247 47,759 6,004,425 1,065,599 127,399 100,099 58,499 2.13%
Dividend
30/06/18 31/03/17 31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/17 31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 67,247 47,759 6,004,425 1,065,599 127,399 100,099 58,499 2.13%
NOSH 321,294 279,294 85,777,501 8,880,000 980,000 770,000 450,000 -4.98%
Ratio Analysis
30/06/18 31/03/17 31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 CAGR
NP Margin -17.74% -34.48% -17.93% -2.41% 0.22% 0.32% 0.38% -
ROE -13.10% -73.03% -0.57% -1.23% 0.08% 0.08% 0.08% -
Per Share
30/06/18 31/03/17 31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 CAGR
RPS 11.26 33.88 0.22 6.17 51.86 70.12 101.36 -28.36%
EPS -0.02 -0.12 -0.03 -0.01 0.01 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.07 0.12 0.13 0.13 0.13 2.19%
Adjusted Per Share Value based on latest NOSH - 8,880,000
30/06/18 31/03/17 31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 CAGR
RPS 4.45 8.91 16.85 48.22 44.75 47.54 40.16 -28.39%
EPS -0.78 -3.07 -3.02 -1.16 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0421 5.2869 0.9383 0.1122 0.0881 0.0515 2.13%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/17 31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 CAGR
Date 29/06/18 31/03/17 31/03/16 31/03/15 29/11/13 30/11/12 30/11/11 -
Price 0.245 0.195 0.04 0.045 0.075 0.07 0.08 -
P/RPS 2.18 0.58 17.93 0.73 0.14 0.10 0.08 65.17%
P/EPS -12.47 -1.67 -99.99 -30.37 750.00 700.00 800.00 -
EY -8.02 -59.92 -1.00 -3.29 0.13 0.14 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.22 0.57 0.38 0.58 0.54 0.62 15.80%
Price Multiplier on Announcement Date
30/06/18 31/03/17 31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 CAGR
Date 29/08/18 25/05/17 23/05/16 27/05/15 29/01/14 29/01/13 19/01/12 -
Price 0.21 0.175 0.04 0.04 0.08 0.065 0.07 -
P/RPS 1.86 0.52 17.93 0.65 0.15 0.09 0.07 64.53%
P/EPS -10.69 -1.50 -99.99 -26.99 800.00 650.00 700.00 -
EY -9.36 -66.77 -1.00 -3.70 0.13 0.15 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.09 0.57 0.33 0.62 0.50 0.54 15.56%

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