[XOXNET] YoY TTM Result on 30-Nov-2014

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Nov-2014
Profit Trend
QoQ- -102.76%
YoY- -8444.33%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/11/14 30/11/13 CAGR
Revenue 87,366 101,139 120,278 395,391 508,197 -38.81%
PBT -33,319 -34,223 -25,141 -8,709 2,254 -
Tax -644 -644 -52 592 -1,144 -14.81%
NP -33,963 -34,867 -25,193 -8,117 1,110 -
-
NP to SH -33,963 -34,867 -25,193 -8,094 97 -
-
Tax Rate - - - - 50.75% -
Total Cost 121,329 136,006 145,471 403,508 507,087 -32.90%
-
Net Worth 6,164 47,759 414,400 121,199 94,843 -53.36%
Dividend
30/06/17 31/03/17 31/12/16 30/11/14 30/11/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/11/14 30/11/13 CAGR
Net Worth 6,164 47,759 414,400 121,199 94,843 -53.36%
NOSH 279,294 279,294 5,920,000 1,010,000 729,565 -23.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/11/14 30/11/13 CAGR
NP Margin -38.87% -34.47% -20.95% -2.05% 0.22% -
ROE -550.90% -73.01% -6.08% -6.68% 0.10% -
Per Share
30/06/17 31/03/17 31/12/16 30/11/14 30/11/13 CAGR
RPS 226.74 33.88 2.03 39.15 69.66 39.00%
EPS -88.14 -11.68 -0.43 -0.80 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.07 0.12 0.13 5.96%
Adjusted Per Share Value based on latest NOSH - 1,010,000
30/06/17 31/03/17 31/12/16 30/11/14 30/11/13 CAGR
RPS 7.69 8.91 10.59 34.81 44.75 -38.82%
EPS -2.99 -3.07 -2.22 -0.71 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0421 0.3649 0.1067 0.0835 -53.42%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/11/14 30/11/13 CAGR
Date 30/06/17 31/03/17 30/12/16 28/11/14 29/11/13 -
Price 0.145 0.195 0.03 0.05 0.075 -
P/RPS 0.06 0.58 1.48 0.13 0.11 -15.56%
P/EPS -0.16 -1.67 -7.05 -6.24 564.10 -
EY -607.89 -59.90 -14.19 -16.03 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.22 0.43 0.42 0.58 13.39%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/11/14 30/11/13 CAGR
Date 29/08/17 25/05/17 20/02/17 28/01/15 29/01/14 -
Price 0.175 0.175 0.21 0.045 0.08 -
P/RPS 0.08 0.52 10.34 0.11 0.11 -8.50%
P/EPS -0.20 -1.50 -49.35 -5.62 601.70 -
EY -503.68 -66.75 -2.03 -17.81 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.09 3.00 0.38 0.62 17.05%

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