[XOXNET] YoY Annualized Quarter Result on 31-May-2012 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 17.14%
YoY- -598.8%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 177,502 495,396 479,010 530,050 422,990 20,722 13,402 50.33%
PBT -24,286 -3,826 -252 2,068 3,200 156 -3,836 33.80%
Tax 1,590 -58 -620 -1,600 -1,626 -48 0 -
NP -22,696 -3,884 -872 468 1,574 108 -3,836 32.38%
-
NP to SH -22,696 -3,842 -1,830 -1,160 -166 108 -3,836 32.38%
-
Tax Rate - - - 77.37% 50.81% 30.77% - -
Total Cost 200,198 499,280 479,882 529,582 421,416 20,614 17,238 47.25%
-
Net Worth 14,752,399 109,771 99,124 94,249 53,949 30,600 29,257 166.98%
Dividend
30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 14,752,399 109,771 99,124 94,249 53,949 30,600 29,257 166.98%
NOSH 113,480,002 914,761 762,500 725,000 415,000 180,000 162,542 181.05%
Ratio Analysis
30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin -12.79% -0.78% -0.18% 0.09% 0.37% 0.52% -28.62% -
ROE -0.15% -3.50% -1.85% -1.23% -0.31% 0.35% -13.11% -
Per Share
30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 0.16 54.16 62.82 73.11 101.93 11.51 8.25 -46.32%
EPS -0.02 -0.42 -0.24 -0.16 -0.04 0.06 -2.36 -52.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.13 0.13 0.13 0.17 0.18 -5.00%
Adjusted Per Share Value based on latest NOSH - 763,333
30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 15.62 43.60 42.16 46.65 37.23 1.82 1.18 50.32%
EPS -2.00 -0.34 -0.16 -0.10 -0.01 0.01 -0.34 32.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.985 0.0966 0.0872 0.083 0.0475 0.0269 0.0258 166.90%
Price Multiplier on Financial Quarter End Date
30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/09/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.035 0.055 0.065 0.06 0.07 0.28 0.10 -
P/RPS 22.38 0.10 0.10 0.08 0.07 2.43 1.21 58.47%
P/EPS -175.00 -13.10 -27.08 -37.50 -175.00 466.67 -4.24 79.87%
EY -0.57 -7.64 -3.69 -2.67 -0.57 0.21 -23.60 -44.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.46 0.50 0.46 0.54 1.65 0.56 -10.87%
Price Multiplier on Announcement Date
30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 19/02/16 24/07/14 29/07/13 31/07/12 27/07/11 26/07/10 27/07/09 -
Price 0.035 0.055 0.06 0.06 0.05 0.27 0.10 -
P/RPS 22.38 0.10 0.10 0.08 0.05 2.35 1.21 58.47%
P/EPS -175.00 -13.10 -25.00 -37.50 -125.00 450.00 -4.24 79.87%
EY -0.57 -7.64 -4.00 -2.67 -0.80 0.22 -23.60 -44.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.46 0.46 0.46 0.38 1.59 0.56 -10.87%

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