[XOXNET] YoY Annualized Quarter Result on 30-Nov-2012 [#4]

Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 151.56%
YoY- 71.11%
View:
Show?
Annualized Quarter Result
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 50,483 191,336 547,626 539,936 456,135 138,930 14,727 15.42%
PBT -8,891 -35,456 -13,567 4,305 3,490 1,356 -4,519 8.20%
Tax -65 1,143 383 -2,587 -1,741 -408 49 -
NP -8,956 -34,313 -13,184 1,718 1,749 948 -4,470 8.43%
-
NP to SH -8,809 -34,311 -13,159 77 45 497 -4,470 8.22%
-
Tax Rate - - - 60.09% 49.89% 30.09% - -
Total Cost 59,439 225,649 560,810 538,218 454,386 137,982 19,197 14.06%
-
Net Worth 67,247 6,004,425 1,065,599 100,099 58,499 31,743 27,733 10.86%
Dividend
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 67,247 6,004,425 1,065,599 100,099 58,499 31,743 27,733 10.86%
NOSH 321,294 85,777,501 8,880,000 770,000 450,000 198,400 163,138 8.21%
Ratio Analysis
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin -17.74% -17.93% -2.41% 0.32% 0.38% 0.68% -30.35% -
ROE -13.10% -0.57% -1.23% 0.08% 0.08% 1.57% -16.12% -
Per Share
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 11.26 0.22 6.17 70.12 101.36 70.03 9.03 2.60%
EPS -0.02 -0.04 -0.01 0.01 0.01 0.28 -2.74 -43.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.07 0.12 0.13 0.13 0.16 0.17 -1.44%
Adjusted Per Share Value based on latest NOSH - 640,000
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 4.45 16.85 48.22 47.54 40.16 12.23 1.30 15.40%
EPS -0.78 -3.02 -1.16 0.01 0.00 0.04 -0.39 8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 5.2869 0.9383 0.0881 0.0515 0.028 0.0244 10.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.245 0.04 0.045 0.07 0.08 0.15 0.14 -
P/RPS 2.18 17.93 0.73 0.10 0.08 0.21 1.55 4.05%
P/EPS -12.47 -100.00 -30.37 700.00 800.00 59.88 -5.11 10.94%
EY -8.02 -1.00 -3.29 0.14 0.13 1.67 -19.57 -9.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.57 0.38 0.54 0.62 0.94 0.82 8.33%
Price Multiplier on Announcement Date
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/08/18 23/05/16 27/05/15 29/01/13 19/01/12 25/01/11 28/01/10 -
Price 0.21 0.04 0.04 0.065 0.07 0.12 0.15 -
P/RPS 1.86 17.93 0.65 0.09 0.07 0.17 1.66 1.33%
P/EPS -10.69 -100.00 -26.99 650.00 700.00 47.90 -5.47 8.11%
EY -9.36 -1.00 -3.70 0.15 0.14 2.09 -18.27 -7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.57 0.33 0.50 0.54 0.75 0.88 5.55%

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