[XOXNET] YoY Annual (Unaudited) Result on 30-Nov-2011 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
YoY- -90.95%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 547,626 508,199 539,936 456,135 138,930 14,727 28,994 59.02%
PBT -13,567 2,255 4,305 3,490 1,356 -4,519 3,163 -
Tax 383 -1,145 -2,587 -1,741 -408 49 -98 -
NP -13,184 1,110 1,718 1,749 948 -4,470 3,065 -
-
NP to SH -13,159 98 77 45 497 -4,470 3,065 -
-
Tax Rate - 50.78% 60.09% 49.89% 30.09% - 3.10% -
Total Cost 560,810 507,089 538,218 454,386 137,982 19,197 25,929 62.46%
-
Net Worth 1,065,599 127,399 100,099 58,499 31,743 27,733 32,606 73.40%
Dividend
31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 1,065,599 127,399 100,099 58,499 31,743 27,733 32,606 73.40%
NOSH 8,880,000 980,000 770,000 450,000 198,400 163,138 163,031 87.96%
Ratio Analysis
31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin -2.41% 0.22% 0.32% 0.38% 0.68% -30.35% 10.57% -
ROE -1.23% 0.08% 0.08% 0.08% 1.57% -16.12% 9.40% -
Per Share
31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 6.17 51.86 70.12 101.36 70.03 9.03 17.78 -15.38%
EPS -0.01 0.01 0.01 0.01 0.28 -2.74 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.16 0.17 0.20 -7.74%
Adjusted Per Share Value based on latest NOSH - 686,666
31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 48.22 44.75 47.54 40.16 12.23 1.30 2.55 59.05%
EPS -1.16 0.01 0.01 0.00 0.04 -0.39 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9383 0.1122 0.0881 0.0515 0.028 0.0244 0.0287 73.41%
Price Multiplier on Financial Quarter End Date
31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 31/03/15 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.045 0.075 0.07 0.08 0.15 0.14 0.13 -
P/RPS 0.73 0.14 0.10 0.08 0.21 1.55 0.73 0.00%
P/EPS -30.37 750.00 700.00 800.00 59.88 -5.11 6.91 -
EY -3.29 0.13 0.14 0.13 1.67 -19.57 14.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.58 0.54 0.62 0.94 0.82 0.65 -8.12%
Price Multiplier on Announcement Date
31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 27/05/15 29/01/14 29/01/13 19/01/12 25/01/11 28/01/10 22/01/09 -
Price 0.04 0.08 0.065 0.07 0.12 0.15 0.33 -
P/RPS 0.65 0.15 0.09 0.07 0.17 1.66 1.86 -15.29%
P/EPS -26.99 800.00 650.00 700.00 47.90 -5.47 17.55 -
EY -3.70 0.13 0.15 0.14 2.09 -18.27 5.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.62 0.50 0.54 0.75 0.88 1.65 -22.43%

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