[XOXNET] QoQ TTM Result on 31-May-2012 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 26.03%
YoY- -304.84%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 494,202 539,792 536,675 509,599 511,422 456,069 412,632 12.79%
PBT 2,122 4,305 3,500 2,956 2,784 3,521 3,157 -23.28%
Tax -2,304 -2,583 -2,405 -2,028 -1,971 -2,041 -1,202 54.36%
NP -182 1,722 1,095 928 813 1,480 1,955 -
-
NP to SH -1,628 -42 -646 -719 -972 -223 407 -
-
Tax Rate 108.58% 60.00% 68.71% 68.61% 70.80% 57.97% 38.07% -
Total Cost 494,384 538,070 535,580 508,671 510,609 454,589 410,677 13.17%
-
Net Worth 1,258,399 83,199 89,699 99,233 90,999 89,266 88,399 488.32%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 1,258,399 83,199 89,699 99,233 90,999 89,266 88,399 488.32%
NOSH 9,680,000 640,000 689,999 763,333 699,999 686,666 680,000 488.32%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -0.04% 0.32% 0.20% 0.18% 0.16% 0.32% 0.47% -
ROE -0.13% -0.05% -0.72% -0.72% -1.07% -0.25% 0.46% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 5.11 84.34 77.78 66.76 73.06 66.42 60.68 -80.81%
EPS -0.02 -0.01 -0.09 -0.09 -0.14 -0.03 0.06 -
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 - 763,333
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 43.51 47.53 47.25 44.87 45.03 40.16 36.33 12.78%
EPS -0.14 0.00 -0.06 -0.06 -0.09 -0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.108 0.0733 0.079 0.0874 0.0801 0.0786 0.0778 488.49%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.07 0.07 0.09 0.06 0.07 0.08 0.05 -
P/RPS 1.37 0.08 0.12 0.09 0.10 0.12 0.08 565.53%
P/EPS -416.22 -1,066.67 -96.13 -63.70 -50.41 -246.34 83.54 -
EY -0.24 -0.09 -1.04 -1.57 -1.98 -0.41 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.69 0.46 0.54 0.62 0.38 26.42%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 29/01/13 30/10/12 31/07/12 27/04/12 19/01/12 27/10/11 -
Price 0.06 0.065 0.08 0.06 0.09 0.07 0.07 -
P/RPS 1.18 0.08 0.10 0.09 0.12 0.11 0.12 359.62%
P/EPS -356.76 -990.48 -85.45 -63.70 -64.81 -215.55 116.95 -
EY -0.28 -0.10 -1.17 -1.57 -1.54 -0.46 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.62 0.46 0.69 0.54 0.54 -10.14%

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