[XOXNET] YoY Annualized Quarter Result on 31-May-2011 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-May-2011 [#2]
Profit Trend
QoQ- -110.4%
YoY- -253.7%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 495,396 479,010 530,050 422,990 20,722 13,402 30,008 59.53%
PBT -3,826 -252 2,068 3,200 156 -3,836 4,404 -
Tax -58 -620 -1,600 -1,626 -48 0 -148 -14.44%
NP -3,884 -872 468 1,574 108 -3,836 4,256 -
-
NP to SH -3,842 -1,830 -1,160 -166 108 -3,836 4,256 -
-
Tax Rate - - 77.37% 50.81% 30.77% - 3.36% -
Total Cost 499,280 479,882 529,582 421,416 20,614 17,238 25,752 63.86%
-
Net Worth 109,771 99,124 94,249 53,949 30,600 29,257 30,864 23.53%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 109,771 99,124 94,249 53,949 30,600 29,257 30,864 23.53%
NOSH 914,761 762,500 725,000 415,000 180,000 162,542 162,442 33.36%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin -0.78% -0.18% 0.09% 0.37% 0.52% -28.62% 14.18% -
ROE -3.50% -1.85% -1.23% -0.31% 0.35% -13.11% 13.79% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 54.16 62.82 73.11 101.93 11.51 8.25 18.47 19.62%
EPS -0.42 -0.24 -0.16 -0.04 0.06 -2.36 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.17 0.18 0.19 -7.36%
Adjusted Per Share Value based on latest NOSH - 602,500
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 43.60 42.16 46.65 37.23 1.82 1.18 2.64 59.54%
EPS -0.34 -0.16 -0.10 -0.01 0.01 -0.34 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.0872 0.083 0.0475 0.0269 0.0258 0.0272 23.50%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.055 0.065 0.06 0.07 0.28 0.10 0.18 -
P/RPS 0.10 0.10 0.08 0.07 2.43 1.21 0.97 -31.51%
P/EPS -13.10 -27.08 -37.50 -175.00 466.67 -4.24 6.87 -
EY -7.64 -3.69 -2.67 -0.57 0.21 -23.60 14.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.46 0.54 1.65 0.56 0.95 -11.38%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 29/07/13 31/07/12 27/07/11 26/07/10 27/07/09 25/07/08 -
Price 0.055 0.06 0.06 0.05 0.27 0.10 0.19 -
P/RPS 0.10 0.10 0.08 0.05 2.35 1.21 1.03 -32.19%
P/EPS -13.10 -25.00 -37.50 -125.00 450.00 -4.24 7.25 -
EY -7.64 -4.00 -2.67 -0.80 0.22 -23.60 13.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.38 1.59 0.56 1.00 -12.13%

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