[XOXNET] QoQ Cumulative Quarter Result on 31-May-2014 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-May-2014 [#2]
Profit Trend
QoQ- -785.25%
YoY- -109.95%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 494,036 395,392 337,421 247,698 128,242 508,199 374,418 20.36%
PBT 12,407 -8,703 -5,949 -1,913 -98 2,255 -130 -
Tax -24,078 592 255 -29 -142 -1,145 -723 941.78%
NP -11,671 -8,111 -5,694 -1,942 -240 1,110 -853 474.80%
-
NP to SH -11,650 -8,090 -5,673 -1,921 -217 98 -1,579 280.38%
-
Tax Rate 194.07% - - - - 50.78% - -
Total Cost 505,707 403,503 343,115 249,640 128,482 507,089 375,271 22.06%
-
Net Worth 1,164,999 118,390 119,431 109,771 130,199 127,399 947,399 14.82%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 1,164,999 118,390 119,431 109,771 130,199 127,399 947,399 14.82%
NOSH 8,880,000 986,585 995,263 914,761 1,085,000 980,000 7,895,000 8.17%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin -2.36% -2.05% -1.69% -0.78% -0.19% 0.22% -0.23% -
ROE -1.00% -6.83% -4.75% -1.75% -0.17% 0.08% -0.17% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 5.09 40.08 33.90 27.08 11.82 51.86 4.74 4.87%
EPS -0.12 -0.82 -0.01 -0.21 -0.02 0.01 -0.02 231.27%
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 0.13 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 895,789
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 43.48 34.80 29.70 21.80 11.29 44.73 32.96 20.34%
EPS -1.03 -0.71 -0.50 -0.17 -0.02 0.01 -0.14 279.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0254 0.1042 0.1051 0.0966 0.1146 0.1121 0.8339 14.81%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.04 0.05 0.055 0.055 0.08 0.075 0.06 -
P/RPS 0.79 0.12 0.16 0.20 0.68 0.14 1.27 -27.19%
P/EPS -33.33 -6.10 -9.65 -26.19 -400.00 750.00 -300.00 -76.98%
EY -3.00 -16.40 -10.36 -3.82 -0.25 0.13 -0.33 337.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.46 0.46 0.67 0.58 0.50 -24.25%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/04/15 28/01/15 27/10/14 24/07/14 28/04/14 29/01/14 31/10/13 -
Price 0.045 0.045 0.05 0.055 0.07 0.08 0.075 -
P/RPS 0.88 0.11 0.15 0.20 0.59 0.15 1.58 -32.37%
P/EPS -37.50 -5.49 -8.77 -26.19 -350.00 800.00 -375.00 -78.54%
EY -2.67 -18.22 -11.40 -3.82 -0.29 0.13 -0.27 362.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.42 0.46 0.58 0.62 0.63 -28.67%

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