[XOXNET] YoY Annualized Quarter Result on 31-May-2013 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 76.37%
YoY- -57.76%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 113,044 177,502 495,396 479,010 530,050 422,990 20,722 30.68%
PBT -13,168 -24,286 -3,826 -252 2,068 3,200 156 -
Tax -450 1,590 -58 -620 -1,600 -1,626 -48 42.33%
NP -13,618 -22,696 -3,884 -872 468 1,574 108 -
-
NP to SH -13,618 -22,696 -3,842 -1,830 -1,160 -166 108 -
-
Tax Rate - - - - 77.37% 50.81% 30.77% -
Total Cost 126,662 200,198 499,280 479,882 529,582 421,416 20,614 33.15%
-
Net Worth 69,242 14,752,399 109,771 99,124 94,249 53,949 30,600 13.74%
Dividend
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 69,242 14,752,399 109,771 99,124 94,249 53,949 30,600 13.74%
NOSH 0 113,480,002 914,761 762,500 725,000 415,000 180,000 -
Ratio Analysis
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -12.05% -12.79% -0.78% -0.18% 0.09% 0.37% 0.52% -
ROE -19.67% -0.15% -3.50% -1.85% -1.23% -0.31% 0.35% -
Per Share
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 11.43 0.16 54.16 62.82 73.11 101.93 11.51 -0.10%
EPS -0.02 -0.02 -0.42 -0.24 -0.16 -0.04 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.13 0.12 0.13 0.13 0.13 0.17 -13.06%
Adjusted Per Share Value based on latest NOSH - 727,857
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 9.95 15.62 43.60 42.16 46.65 37.23 1.82 30.72%
EPS -1.20 -2.00 -0.34 -0.16 -0.10 -0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 12.985 0.0966 0.0872 0.083 0.0475 0.0269 13.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 30/09/16 30/09/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.035 0.035 0.055 0.065 0.06 0.07 0.28 -
P/RPS 0.31 22.38 0.10 0.10 0.08 0.07 2.43 -27.73%
P/EPS -2.54 -175.00 -13.10 -27.08 -37.50 -175.00 466.67 -
EY -39.33 -0.57 -7.64 -3.69 -2.67 -0.57 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.27 0.46 0.50 0.46 0.54 1.65 -17.16%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 25/11/16 19/02/16 24/07/14 29/07/13 31/07/12 27/07/11 26/07/10 -
Price 0.04 0.035 0.055 0.06 0.06 0.05 0.27 -
P/RPS 0.35 22.38 0.10 0.10 0.08 0.05 2.35 -25.94%
P/EPS -2.91 -175.00 -13.10 -25.00 -37.50 -125.00 450.00 -
EY -34.42 -0.57 -7.64 -4.00 -2.67 -0.80 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.27 0.46 0.46 0.46 0.38 1.59 -14.94%

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