[XOXNET] QoQ Annualized Quarter Result on 30-Nov-2013

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013
Profit Trend
QoQ- 104.65%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 449,894 495,396 512,968 508,199 499,224 479,010 451,712 -0.26%
PBT -7,932 -3,826 -392 2,255 -173 -252 -6,548 13.59%
Tax 340 -58 -568 -1,145 -964 -620 -660 -
NP -7,592 -3,884 -960 1,110 -1,137 -872 -7,208 3.51%
-
NP to SH -7,564 -3,842 -868 98 -2,105 -1,830 -7,744 -1.55%
-
Tax Rate - - - 50.78% - - - -
Total Cost 457,486 499,280 513,928 507,089 500,361 479,882 458,920 -0.20%
-
Net Worth 119,431 109,771 130,199 127,399 947,399 99,124 1,258,399 -79.10%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 119,431 109,771 130,199 127,399 947,399 99,124 1,258,399 -79.10%
NOSH 995,263 914,761 1,085,000 980,000 7,894,999 762,500 9,680,000 -77.96%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin -1.69% -0.78% -0.19% 0.22% -0.23% -0.18% -1.60% -
ROE -6.33% -3.50% -0.67% 0.08% -0.22% -1.85% -0.62% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 45.20 54.16 47.28 51.86 6.32 62.82 4.67 352.29%
EPS -0.01 -0.42 -0.08 0.01 -0.03 -0.24 -0.08 -74.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.12 0.13 0.13 -5.18%
Adjusted Per Share Value based on latest NOSH - 729,565
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 39.61 43.62 45.17 44.75 43.96 42.18 39.77 -0.26%
EPS -0.67 -0.34 -0.08 0.01 -0.19 -0.16 -0.68 -0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.0967 0.1146 0.1122 0.8342 0.0873 1.108 -79.09%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.055 0.055 0.08 0.075 0.06 0.065 0.07 -
P/RPS 0.12 0.10 0.17 0.14 0.95 0.10 1.50 -81.34%
P/EPS -7.24 -13.10 -100.00 750.00 -225.00 -27.08 -87.50 -80.92%
EY -13.82 -7.64 -1.00 0.13 -0.44 -3.69 -1.14 425.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.67 0.58 0.50 0.50 0.54 -10.11%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 27/10/14 24/07/14 28/04/14 29/01/14 31/10/13 29/07/13 29/04/13 -
Price 0.05 0.055 0.07 0.08 0.075 0.06 0.06 -
P/RPS 0.11 0.10 0.15 0.15 1.19 0.10 1.29 -80.53%
P/EPS -6.58 -13.10 -87.50 800.00 -281.25 -25.00 -75.00 -80.16%
EY -15.20 -7.64 -1.14 0.13 -0.36 -4.00 -1.33 405.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.58 0.62 0.63 0.46 0.46 -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