[XOXNET] QoQ Quarter Result on 31-May-2013 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- -47.37%
YoY- 544.98%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 128,242 133,779 134,914 126,576 112,928 132,382 142,385 -6.75%
PBT -98 2,385 -5 1,511 -1,637 1,863 1,407 -
Tax -142 -421 -413 -145 -165 -1,120 -663 -64.30%
NP -240 1,964 -418 1,366 -1,802 743 744 -
-
NP to SH -217 1,678 -664 1,019 1,936 192 345 -
-
Tax Rate - 17.65% - 9.60% - 60.12% 47.12% -
Total Cost 128,482 131,815 135,332 125,210 114,730 131,639 141,641 -6.31%
-
Net Worth 130,199 94,843 88,533 94,621 1,258,399 83,199 89,699 28.28%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 130,199 94,843 88,533 94,621 1,258,399 83,199 89,699 28.28%
NOSH 1,085,000 729,565 737,777 727,857 9,680,000 640,000 689,999 35.33%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin -0.19% 1.47% -0.31% 1.08% -1.60% 0.56% 0.52% -
ROE -0.17% 1.77% -0.75% 1.08% 0.15% 0.23% 0.38% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 11.82 18.34 18.29 17.39 1.17 20.68 20.64 -31.10%
EPS -0.02 0.23 -0.09 0.14 -0.02 0.03 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.12 0.13 0.13 0.13 0.13 -5.21%
Adjusted Per Share Value based on latest NOSH - 727,857
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 11.29 11.78 11.88 11.15 9.94 11.66 12.54 -6.77%
EPS -0.02 0.15 -0.06 0.09 0.17 0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.0835 0.078 0.0833 1.108 0.0733 0.079 28.23%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.08 0.075 0.06 0.065 0.07 0.07 0.09 -
P/RPS 0.68 0.41 0.33 0.37 6.00 0.34 0.44 33.77%
P/EPS -400.00 32.61 -66.67 46.43 350.00 233.33 180.00 -
EY -0.25 3.07 -1.50 2.15 0.29 0.43 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.50 0.50 0.54 0.54 0.69 -1.94%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 29/01/14 31/10/13 29/07/13 29/04/13 29/01/13 30/10/12 -
Price 0.07 0.08 0.075 0.06 0.06 0.065 0.08 -
P/RPS 0.59 0.44 0.41 0.35 5.14 0.31 0.39 31.88%
P/EPS -350.00 34.78 -83.33 42.86 300.00 216.67 160.00 -
EY -0.29 2.88 -1.20 2.33 0.33 0.46 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.63 0.46 0.46 0.50 0.62 -4.36%

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