[XOXNET] QoQ TTM 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- 10.15%
YoY- -258.72%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 514,271 494,202 539,792 536,675 509,599 511,422 456,069 8.32%
PBT 3,144 2,122 4,305 3,500 2,956 2,784 3,521 -7.26%
Tax -2,093 -2,304 -2,583 -2,405 -2,028 -1,971 -2,041 1.68%
NP 1,051 -182 1,722 1,095 928 813 1,480 -20.38%
-
NP to SH -380 -1,628 -42 -646 -719 -972 -223 42.61%
-
Tax Rate 66.57% 108.58% 60.00% 68.71% 68.61% 70.80% 57.97% -
Total Cost 513,220 494,384 538,070 535,580 508,671 510,609 454,589 8.41%
-
Net Worth 94,621 1,258,399 83,199 89,699 99,233 90,999 89,266 3.95%
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 94,621 1,258,399 83,199 89,699 99,233 90,999 89,266 3.95%
NOSH 727,857 9,680,000 640,000 689,999 763,333 699,999 686,666 3.95%
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 0.20% -0.04% 0.32% 0.20% 0.18% 0.16% 0.32% -
ROE -0.40% -0.13% -0.05% -0.72% -0.72% -1.07% -0.25% -
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 70.66 5.11 84.34 77.78 66.76 73.06 66.42 4.20%
EPS -0.05 -0.02 -0.01 -0.09 -0.09 -0.14 -0.03 40.52%
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 45.27 43.50 47.51 47.24 44.85 45.02 40.14 8.34%
EPS -0.03 -0.14 0.00 -0.06 -0.06 -0.09 -0.02 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 1.1076 0.0732 0.079 0.0873 0.0801 0.0786 3.94%
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 0.09 1.37 0.08 0.12 0.09 0.10 0.12 -17.43%
P/EPS -124.50 -416.22 -1,066.67 -96.13 -63.70 -50.41 -246.34 -36.52%
EY -0.80 -0.24 -0.09 -1.04 -1.57 -1.98 -0.41 56.08%
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 0.08 1.18 0.08 0.10 0.09 0.12 0.11 -19.11%
P/EPS -114.92 -356.76 -990.48 -85.45 -63.70 -64.81 -215.55 -34.22%
EY -0.87 -0.28 -0.10 -1.17 -1.57 -1.54 -0.46 52.87%
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