[XOXNET] QoQ TTM 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- -149.83%
YoY- -138.16%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 365,793 395,391 471,199 516,390 523,511 508,197 506,800 -19.58%
PBT -12,306 -8,709 -3,563 467 3,793 2,254 1,732 -
Tax 877 592 -166 -863 -1,121 -1,144 -1,843 -
NP -11,429 -8,117 -3,729 -396 2,672 1,110 -111 2115.52%
-
NP to SH -11,429 -8,094 -3,992 -905 1,816 97 -1,389 309.14%
-
Tax Rate - - - 184.80% 29.55% 50.75% 106.41% -
Total Cost 377,222 403,508 474,928 516,786 520,839 507,087 506,911 -17.92%
-
Net Worth 1,065,599 121,199 118,421 107,494 130,199 94,843 88,533 427.59%
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 1,065,599 121,199 118,421 107,494 130,199 94,843 88,533 427.59%
NOSH 8,880,000 1,010,000 986,842 895,789 1,085,000 729,565 737,777 427.59%
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 -3.12% -2.05% -0.79% -0.08% 0.51% 0.22% -0.02% -
ROE -1.07% -6.68% -3.37% -0.84% 1.39% 0.10% -1.57% -
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 4.12 39.15 47.75 57.65 48.25 69.66 68.69 -84.75%
EPS -0.13 -0.80 -0.40 -0.10 0.17 0.01 -0.19 -22.40%
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 32.20 34.80 41.47 45.45 46.08 44.73 44.61 -19.58%
EPS -1.01 -0.71 -0.35 -0.08 0.16 0.01 -0.12 315.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9379 0.1067 0.1042 0.0946 0.1146 0.0835 0.0779 427.70%
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 0.97 0.13 0.12 0.10 0.17 0.11 0.09 390.05%
P/EPS -31.08 -6.24 -13.60 -54.44 47.80 564.10 -31.87 -1.66%
EY -3.22 -16.03 -7.35 -1.84 2.09 0.18 -3.14 1.69%
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 1.09 0.11 0.10 0.10 0.15 0.11 0.11 363.28%
P/EPS -34.96 -5.62 -12.36 -54.44 41.82 601.70 -39.84 -8.36%
EY -2.86 -17.81 -8.09 -1.84 2.39 0.17 -2.51 9.11%
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