[XOXNET] QoQ Annualized Quarter Result on 31-Aug-2014 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-Aug-2014 [#3]
Profit Trend
QoQ- -96.88%
YoY- -259.28%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 547,626 494,036 2,372,352 449,894 495,396 512,968 508,199 5.77%
PBT -13,567 12,407 -52,218 -7,932 -3,826 -392 2,255 -
Tax 383 -24,078 3,552 340 -58 -568 -1,145 -
NP -13,184 -11,671 -48,666 -7,592 -3,884 -960 1,110 -
-
NP to SH -13,159 -11,650 -48,540 -7,564 -3,842 -868 98 -
-
Tax Rate - 194.07% - - - - 50.78% -
Total Cost 560,810 505,707 2,421,018 457,486 499,280 513,928 507,089 7.85%
-
Net Worth 1,065,599 1,164,999 118,390 119,431 109,771 130,199 127,399 392.91%
Dividend
31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 1,065,599 1,164,999 118,390 119,431 109,771 130,199 127,399 392.91%
NOSH 8,880,000 8,880,000 986,585 995,263 914,761 1,085,000 980,000 423.44%
Ratio Analysis
31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin -2.41% -2.36% -2.05% -1.69% -0.78% -0.19% 0.22% -
ROE -1.23% -1.00% -41.00% -6.33% -3.50% -0.67% 0.08% -
Per Share
31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 6.17 5.09 240.46 45.20 54.16 47.28 51.86 -79.78%
EPS -0.01 -0.12 -4.92 -0.01 -0.42 -0.08 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.13 -5.83%
Adjusted Per Share Value based on latest NOSH - 986,842
31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 48.20 43.48 208.81 39.60 43.60 45.15 44.73 5.77%
EPS -1.16 -1.03 -4.27 -0.67 -0.34 -0.08 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9379 1.0254 0.1042 0.1051 0.0966 0.1146 0.1121 393.01%
Price Multiplier on Financial Quarter End Date
31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 31/03/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.045 0.04 0.05 0.055 0.055 0.08 0.075 -
P/RPS 0.73 0.79 0.02 0.12 0.10 0.17 0.14 245.64%
P/EPS -30.37 -33.33 -1.02 -7.24 -13.10 -100.00 750.00 -
EY -3.29 -3.00 -98.40 -13.82 -7.64 -1.00 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.42 0.46 0.46 0.67 0.58 -27.20%
Price Multiplier on Announcement Date
31/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 27/05/15 27/04/15 28/01/15 27/10/14 24/07/14 28/04/14 29/01/14 -
Price 0.04 0.045 0.045 0.05 0.055 0.07 0.08 -
P/RPS 0.65 0.88 0.02 0.11 0.10 0.15 0.15 200.79%
P/EPS -26.99 -37.50 -0.91 -6.58 -13.10 -87.50 800.00 -
EY -3.70 -2.67 -109.33 -15.20 -7.64 -1.14 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.38 0.42 0.46 0.58 0.62 -37.72%

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