[XOXNET] QoQ Annualized Quarter Result on 30-Nov-2012 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 151.56%
YoY- 71.11%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 499,224 479,010 451,712 539,936 543,213 530,050 634,072 -14.69%
PBT -173 -252 -6,548 4,305 3,254 2,068 2,184 -
Tax -964 -620 -660 -2,587 -1,950 -1,600 -1,776 -33.38%
NP -1,137 -872 -7,208 1,718 1,304 468 408 -
-
NP to SH -2,105 -1,830 -7,744 77 -149 -1,160 -1,400 31.14%
-
Tax Rate - - - 60.09% 59.93% 77.37% 81.32% -
Total Cost 500,361 479,882 458,920 538,218 541,909 529,582 633,664 -14.53%
-
Net Worth 947,399 99,124 1,258,399 100,099 72,799 94,249 90,999 374.76%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 947,399 99,124 1,258,399 100,099 72,799 94,249 90,999 374.76%
NOSH 7,894,999 762,500 9,680,000 770,000 559,998 725,000 699,999 400.71%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -0.23% -0.18% -1.60% 0.32% 0.24% 0.09% 0.06% -
ROE -0.22% -1.85% -0.62% 0.08% -0.21% -1.23% -1.54% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 6.32 62.82 4.67 70.12 97.00 73.11 90.58 -82.96%
EPS -0.03 -0.24 -0.08 0.01 -0.03 -0.16 -0.20 -71.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.13 0.13 0.13 -5.18%
Adjusted Per Share Value based on latest NOSH - 640,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 43.94 42.16 39.76 47.52 47.81 46.65 55.81 -14.69%
EPS -0.19 -0.16 -0.68 0.01 -0.01 -0.10 -0.12 35.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8339 0.0872 1.1076 0.0881 0.0641 0.083 0.0801 374.75%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.06 0.065 0.07 0.07 0.09 0.06 0.07 -
P/RPS 0.95 0.10 1.50 0.10 0.09 0.08 0.08 418.16%
P/EPS -225.00 -27.08 -87.50 700.00 -337.50 -37.50 -35.00 244.56%
EY -0.44 -3.69 -1.14 0.14 -0.30 -2.67 -2.86 -71.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.54 0.54 0.69 0.46 0.54 -4.98%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/10/13 29/07/13 29/04/13 29/01/13 30/10/12 31/07/12 27/04/12 -
Price 0.075 0.06 0.06 0.065 0.08 0.06 0.09 -
P/RPS 1.19 0.10 1.29 0.09 0.08 0.08 0.10 418.88%
P/EPS -281.25 -25.00 -75.00 650.00 -300.00 -37.50 -45.00 238.17%
EY -0.36 -4.00 -1.33 0.15 -0.33 -2.67 -2.22 -70.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.46 0.50 0.62 0.46 0.69 -5.86%

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