[XOXNET] YoY TTM Result on 31-May-2014 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-May-2014 [#2]
Profit Trend
QoQ- -149.83%
YoY- -138.16%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 65,395 159,108 241,077 516,390 514,271 509,599 340,243 -22.90%
PBT -32,985 -29,896 -17,125 467 3,144 2,956 2,847 -
Tax -419 122 832 -863 -2,093 -2,028 -1,174 -14.99%
NP -33,404 -29,774 -16,293 -396 1,051 928 1,673 -
-
NP to SH -33,404 -29,772 -16,293 -905 -380 -719 351 -
-
Tax Rate - - - 184.80% 66.57% 68.61% 41.24% -
Total Cost 98,799 188,882 257,370 516,786 513,220 508,671 338,570 -17.65%
-
Net Worth 30,825 69,242 8,920,599 107,494 94,621 99,233 78,324 -13.67%
Dividend
30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 30,825 69,242 8,920,599 107,494 94,621 99,233 78,324 -13.67%
NOSH 279,294 989,180 68,620,001 895,789 727,857 763,333 602,500 -11.42%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin -51.08% -18.71% -6.76% -0.08% 0.20% 0.18% 0.49% -
ROE -108.37% -43.00% -0.18% -0.84% -0.40% -0.72% 0.45% -
Per Share
30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 16.97 16.08 0.35 57.65 70.66 66.76 56.47 -17.27%
EPS -8.67 -3.01 -0.02 -0.10 -0.05 -0.09 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.13 0.12 0.13 0.13 0.13 -7.37%
Adjusted Per Share Value based on latest NOSH - 895,789
30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 5.76 14.01 21.23 45.47 45.28 44.87 29.96 -22.90%
EPS -2.94 -2.62 -1.43 -0.08 -0.03 -0.06 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.061 7.8547 0.0946 0.0833 0.0874 0.069 -13.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.195 0.035 0.035 0.055 0.065 0.06 0.07 -
P/RPS 1.15 0.22 9.96 0.10 0.09 0.09 0.12 42.83%
P/EPS -2.25 -1.16 -147.41 -54.44 -124.50 -63.70 120.16 -
EY -44.46 -85.99 -0.68 -1.84 -0.80 -1.57 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 0.50 0.27 0.46 0.50 0.46 0.54 26.85%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/11/17 25/11/16 19/02/16 24/07/14 29/07/13 31/07/12 27/07/11 -
Price 0.18 0.04 0.035 0.055 0.06 0.06 0.05 -
P/RPS 1.06 0.25 9.96 0.10 0.08 0.09 0.09 47.55%
P/EPS -2.08 -1.33 -147.41 -54.44 -114.92 -63.70 85.83 -
EY -48.16 -75.24 -0.68 -1.84 -0.87 -1.57 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.57 0.27 0.46 0.46 0.46 0.38 32.38%

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