[XOXNET] YoY Cumulative Quarter Result on 31-Aug-2014 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-Aug-2014 [#3]
Profit Trend
QoQ- -195.31%
YoY- -259.28%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 76,010 26,646 150,574 337,421 374,418 407,410 326,874 -17.49%
PBT 2,190 -6,985 -17,488 -5,949 -130 2,441 2,462 -1.53%
Tax -75 -5 968 255 -723 -1,463 -1,098 -29.79%
NP 2,115 -6,990 -16,520 -5,694 -853 978 1,364 5.95%
-
NP to SH 2,150 -6,989 -16,518 -5,673 -1,579 -112 188 37.87%
-
Tax Rate 3.42% - - - - 59.93% 44.60% -
Total Cost 73,895 33,636 167,094 343,115 375,271 406,432 325,510 -17.75%
-
Net Worth 51,407 31,665 9,910,799 119,431 947,399 72,799 61,099 -2.25%
Dividend
31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 51,407 31,665 9,910,799 119,431 947,399 72,799 61,099 -2.25%
NOSH 321,294 286,294 82,590,001 995,263 7,895,000 560,000 470,000 -4.89%
Ratio Analysis
31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 2.78% -26.23% -10.97% -1.69% -0.23% 0.24% 0.42% -
ROE 4.18% -22.07% -0.17% -4.75% -0.17% -0.15% 0.31% -
Per Share
31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 23.66 6.73 0.18 33.90 4.74 72.75 69.55 -13.24%
EPS 0.45 -0.01 -0.02 -0.01 -0.02 -0.02 0.04 37.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.08 0.12 0.12 0.12 0.13 0.13 2.77%
Adjusted Per Share Value based on latest NOSH - 986,842
31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 6.69 2.35 13.26 29.71 32.97 35.87 28.78 -17.49%
EPS 0.19 -0.62 -1.45 -0.50 -0.14 -0.01 0.02 34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0279 8.7265 0.1052 0.8342 0.0641 0.0538 -2.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 29/03/19 29/12/17 31/12/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.185 0.245 0.04 0.055 0.06 0.09 0.05 -
P/RPS 0.78 3.64 21.94 0.16 1.27 0.12 0.07 37.40%
P/EPS 27.65 -13.88 -200.00 -9.65 -300.00 -450.00 125.00 -18.03%
EY 3.62 -7.21 -0.50 -10.36 -0.33 -0.22 0.80 22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 3.06 0.33 0.46 0.50 0.69 0.38 15.84%
Price Multiplier on Announcement Date
31/03/19 31/12/17 31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/05/19 28/02/18 23/02/16 27/10/14 31/10/13 30/10/12 27/10/11 -
Price 0.14 0.285 0.04 0.05 0.075 0.08 0.07 -
P/RPS 0.59 4.23 21.94 0.15 1.58 0.11 0.10 26.36%
P/EPS 20.92 -16.14 -200.00 -8.77 -375.00 -400.00 175.00 -24.42%
EY 4.78 -6.20 -0.50 -11.40 -0.27 -0.25 0.57 32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 3.56 0.33 0.42 0.63 0.62 0.54 6.64%

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