[XOXNET] QoQ Cumulative 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- 80.69%
YoY- -159.57%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 239,505 112,928 539,936 407,410 265,025 158,518 456,135 -34.88%
PBT -126 -1,637 4,305 2,441 1,034 546 3,490 -
Tax -310 -165 -2,587 -1,463 -800 -444 -1,741 -68.31%
NP -436 -1,802 1,718 978 234 102 1,749 -
-
NP to SH -915 -1,936 77 -112 -580 -350 45 -
-
Tax Rate - - 60.09% 59.93% 77.37% 81.32% 49.89% -
Total Cost 239,941 114,730 538,218 406,432 264,791 158,416 454,386 -34.64%
-
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 9,680,000 770,000 560,000 725,000 699,999 450,000 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 -0.92% -0.15% 0.08% -0.15% -0.62% -0.38% 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 31.41 1.17 70.12 72.75 36.56 22.65 101.36 -54.17%
EPS -0.12 -0.02 0.01 -0.02 -0.08 -0.05 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 21.09 9.94 47.54 35.87 23.34 13.96 40.16 -34.88%
EPS -0.08 -0.17 0.01 -0.01 -0.05 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 1.108 0.0881 0.0641 0.083 0.0801 0.0515 42.12%
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 0.21 6.00 0.10 0.12 0.16 0.31 0.08 90.17%
P/EPS -54.17 -350.00 700.00 -450.00 -75.00 -140.00 800.00 -
EY -1.85 -0.29 0.14 -0.22 -1.33 -0.71 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 0.19 5.14 0.09 0.11 0.16 0.40 0.07 94.46%
P/EPS -50.00 -300.00 650.00 -400.00 -75.00 -180.00 700.00 -
EY -2.00 -0.33 0.15 -0.25 -1.33 -0.56 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