[XOXNET] YoY Cumulative Quarter Result on 29-Feb-2012 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- -877.78%
YoY- -187.72%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 36,160 128,242 112,928 158,518 103,165 6,155 3,179 46.76%
PBT -4,868 -98 -1,637 546 1,283 60 -1,062 27.15%
Tax 382 -142 -165 -444 -514 -13 0 -
NP -4,486 -240 -1,802 102 769 47 -1,062 25.52%
-
NP to SH -4,486 -217 -1,936 -350 399 47 -1,062 25.52%
-
Tax Rate - - - 81.32% 40.06% 21.67% - -
Total Cost 40,646 128,482 114,730 158,416 102,396 6,108 4,241 42.85%
-
Net Worth 1,076,639 130,199 1,258,399 90,999 30,511 26,633 31,043 74.99%
Dividend
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 1,076,639 130,199 1,258,399 90,999 30,511 26,633 31,043 74.99%
NOSH 8,971,999 1,085,000 9,680,000 699,999 234,705 156,666 163,384 88.16%
Ratio Analysis
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin -12.41% -0.19% -1.60% 0.06% 0.75% 0.76% -33.41% -
ROE -0.42% -0.17% -0.15% -0.38% 1.31% 0.18% -3.42% -
Per Share
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 0.40 11.82 1.17 22.65 43.96 3.93 1.95 -22.11%
EPS -0.05 -0.02 -0.02 -0.05 0.17 0.03 -0.65 -33.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.13 0.17 0.19 -6.99%
Adjusted Per Share Value based on latest NOSH - 699,999
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 3.18 11.29 9.94 13.95 9.08 0.54 0.28 46.73%
EPS -0.39 -0.02 -0.17 -0.03 0.04 0.00 -0.09 26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9477 0.1146 1.1076 0.0801 0.0269 0.0234 0.0273 75.02%
Price Multiplier on Financial Quarter End Date
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.035 0.08 0.07 0.07 0.08 0.16 0.08 -
P/RPS 8.68 0.68 6.00 0.31 0.18 4.07 4.11 12.52%
P/EPS -70.00 -400.00 -350.00 -140.00 47.06 533.33 -12.31 31.55%
EY -1.43 -0.25 -0.29 -0.71 2.13 0.19 -8.12 -23.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.67 0.54 0.54 0.62 0.94 0.42 -5.67%
Price Multiplier on Announcement Date
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 20/08/15 28/04/14 29/04/13 27/04/12 25/04/11 26/04/10 29/04/09 -
Price 0.035 0.07 0.06 0.09 0.08 0.25 0.17 -
P/RPS 8.68 0.59 5.14 0.40 0.18 6.36 8.74 -0.10%
P/EPS -70.00 -350.00 -300.00 -180.00 47.06 833.33 -26.15 16.81%
EY -1.43 -0.29 -0.33 -0.56 2.13 0.12 -3.82 -14.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.58 0.46 0.69 0.62 1.47 0.89 -16.21%

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