[XOXNET] YoY Cumulative Quarter Result on 31-Aug-2011 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-Aug-2011 [#3]
Profit Trend
QoQ- 326.51%
YoY- -32.37%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 337,421 374,418 407,410 326,874 53,282 11,383 22,396 57.12%
PBT -5,949 -130 2,441 2,462 639 -2,026 2,800 -
Tax 255 -723 -1,463 -1,098 -282 -8 -86 -
NP -5,694 -853 978 1,364 357 -2,034 2,714 -
-
NP to SH -5,673 -1,579 -112 188 278 -2,034 2,714 -
-
Tax Rate - - 59.93% 44.60% 44.13% - 3.07% -
Total Cost 343,115 375,271 406,432 325,510 52,925 13,417 19,682 60.99%
-
Net Worth 119,431 947,399 72,799 61,099 33,012 29,289 30,877 25.27%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 119,431 947,399 72,799 61,099 33,012 29,289 30,877 25.27%
NOSH 995,263 7,895,000 560,000 470,000 173,750 162,720 162,514 35.24%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin -1.69% -0.23% 0.24% 0.42% 0.67% -17.87% 12.12% -
ROE -4.75% -0.17% -0.15% 0.31% 0.84% -6.94% 8.79% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 33.90 4.74 72.75 69.55 30.67 7.00 13.78 16.17%
EPS -0.01 -0.02 -0.02 0.04 0.16 -1.25 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.19 0.18 0.19 -7.36%
Adjusted Per Share Value based on latest NOSH - 680,000
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 29.71 32.97 35.87 28.78 4.69 1.00 1.97 57.15%
EPS -0.50 -0.14 -0.01 0.02 0.02 -0.18 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.8342 0.0641 0.0538 0.0291 0.0258 0.0272 25.27%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.055 0.06 0.09 0.05 0.23 0.10 0.19 -
P/RPS 0.16 1.27 0.12 0.07 0.75 1.43 1.38 -30.15%
P/EPS -9.65 -300.00 -450.00 125.00 143.75 -8.00 11.38 -
EY -10.36 -0.33 -0.22 0.80 0.70 -12.50 8.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.69 0.38 1.21 0.56 1.00 -12.13%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 27/10/14 31/10/13 30/10/12 27/10/11 28/10/10 26/10/09 29/10/08 -
Price 0.05 0.075 0.08 0.07 0.17 0.14 0.13 -
P/RPS 0.15 1.58 0.11 0.10 0.55 2.00 0.94 -26.34%
P/EPS -8.77 -375.00 -400.00 175.00 106.25 -11.20 7.78 -
EY -11.40 -0.27 -0.25 0.57 0.94 -8.93 12.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.62 0.54 0.89 0.78 0.68 -7.71%

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