[XOXNET] YoY Annualized Quarter Result on 28-Feb-2013 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- -10157.14%
YoY- -453.14%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 114,592 144,640 512,968 451,712 634,072 412,660 24,620 27.45%
PBT -11,104 -19,472 -392 -6,548 2,184 5,132 240 -
Tax 0 1,528 -568 -660 -1,776 -2,056 -52 -
NP -11,104 -17,944 -960 -7,208 408 3,076 188 -
-
NP to SH -11,104 -17,944 -868 -7,744 -1,400 1,596 188 -
-
Tax Rate - - - - 81.32% 40.06% 21.67% -
Total Cost 125,696 162,584 513,928 458,920 633,664 409,584 24,432 29.48%
-
Net Worth 647,733 1,076,639 130,199 1,258,399 90,999 30,511 26,633 65.43%
Dividend
30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 647,733 1,076,639 130,199 1,258,399 90,999 30,511 26,633 65.43%
NOSH 9,253,333 8,971,999 1,085,000 9,680,000 699,999 234,705 156,666 90.28%
Ratio Analysis
30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin -9.69% -12.41% -0.19% -1.60% 0.06% 0.75% 0.76% -
ROE -1.71% -1.67% -0.67% -0.62% -1.54% 5.23% 0.71% -
Per Share
30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 1.24 1.61 47.28 4.67 90.58 175.82 15.71 -33.00%
EPS -0.12 -0.20 -0.08 -0.08 -0.20 0.68 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.12 0.12 0.13 0.13 0.13 0.17 -13.06%
Adjusted Per Share Value based on latest NOSH - 9,680,000
30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 10.09 12.73 45.15 39.76 55.81 36.32 2.17 27.43%
EPS -0.98 -1.58 -0.08 -0.68 -0.12 0.14 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5701 0.9477 0.1146 1.1076 0.0801 0.0269 0.0234 65.47%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.03 0.035 0.08 0.07 0.07 0.08 0.16 -
P/RPS 2.42 2.17 0.17 1.50 0.08 0.05 1.02 14.60%
P/EPS -25.00 -17.50 -100.00 -87.50 -35.00 11.76 133.33 -
EY -4.00 -5.71 -1.00 -1.14 -2.86 8.50 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.29 0.67 0.54 0.54 0.62 0.94 -11.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 24/08/16 20/08/15 28/04/14 29/04/13 27/04/12 25/04/11 26/04/10 -
Price 0.035 0.035 0.07 0.06 0.09 0.08 0.25 -
P/RPS 2.83 2.17 0.15 1.29 0.10 0.05 1.59 9.52%
P/EPS -29.17 -17.50 -87.50 -75.00 -45.00 11.76 208.33 -
EY -3.43 -5.71 -1.14 -1.33 -2.22 8.50 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.29 0.58 0.46 0.69 0.62 1.47 -15.64%

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