[XOXNET] QoQ Annualized Quarter Result on 31-Aug-2012 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 87.13%
YoY- -159.57%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 479,010 451,712 539,936 543,213 530,050 634,072 456,135 3.31%
PBT -252 -6,548 4,305 3,254 2,068 2,184 3,490 -
Tax -620 -660 -2,587 -1,950 -1,600 -1,776 -1,741 -49.72%
NP -872 -7,208 1,718 1,304 468 408 1,749 -
-
NP to SH -1,830 -7,744 77 -149 -1,160 -1,400 45 -
-
Tax Rate - - 60.09% 59.93% 77.37% 81.32% 49.89% -
Total Cost 479,882 458,920 538,218 541,909 529,582 633,664 454,386 3.70%
-
Net Worth 99,124 1,258,399 100,099 72,799 94,249 90,999 58,499 42.08%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 99,124 1,258,399 100,099 72,799 94,249 90,999 58,499 42.08%
NOSH 762,500 9,680,000 770,000 559,998 725,000 699,999 450,000 42.08%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -0.18% -1.60% 0.32% 0.24% 0.09% 0.06% 0.38% -
ROE -1.85% -0.62% 0.08% -0.21% -1.23% -1.54% 0.08% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 62.82 4.67 70.12 97.00 73.11 90.58 101.36 -27.28%
EPS -0.24 -0.08 0.01 -0.03 -0.16 -0.20 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 689,999
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 42.16 39.76 47.52 47.81 46.65 55.81 40.15 3.30%
EPS -0.16 -0.68 0.01 -0.01 -0.10 -0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0872 1.1076 0.0881 0.0641 0.083 0.0801 0.0515 42.01%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.065 0.07 0.07 0.09 0.06 0.07 0.08 -
P/RPS 0.10 1.50 0.10 0.09 0.08 0.08 0.08 16.02%
P/EPS -27.08 -87.50 700.00 -337.50 -37.50 -35.00 800.00 -
EY -3.69 -1.14 0.14 -0.30 -2.67 -2.86 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.54 0.69 0.46 0.54 0.62 -13.34%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 29/04/13 29/01/13 30/10/12 31/07/12 27/04/12 19/01/12 -
Price 0.06 0.06 0.065 0.08 0.06 0.09 0.07 -
P/RPS 0.10 1.29 0.09 0.08 0.08 0.10 0.07 26.81%
P/EPS -25.00 -75.00 650.00 -300.00 -37.50 -45.00 700.00 -
EY -4.00 -1.33 0.15 -0.33 -2.67 -2.22 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.50 0.62 0.46 0.69 0.54 -10.12%

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