[XOXNET] YoY Cumulative 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- -65.71%
YoY- -598.8%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 88,751 247,698 239,505 265,025 211,495 10,361 6,701 50.33%
PBT -12,143 -1,913 -126 1,034 1,600 78 -1,918 33.80%
Tax 795 -29 -310 -800 -813 -24 0 -
NP -11,348 -1,942 -436 234 787 54 -1,918 32.38%
-
NP to SH -11,348 -1,921 -915 -580 -83 54 -1,918 32.38%
-
Tax Rate - - - 77.37% 50.81% 30.77% - -
Total Cost 100,099 249,640 239,941 264,791 210,708 10,307 8,619 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 -0.08% -1.75% -0.92% -0.62% -0.15% 0.18% -6.56% -
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 0.08 27.08 31.41 36.56 50.96 5.76 4.12 -46.31%
EPS -0.01 -0.21 -0.12 -0.08 -0.02 0.03 -1.18 -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 7.81 21.80 21.08 23.33 18.62 0.91 0.59 50.32%
EPS -1.00 -0.17 -0.08 -0.05 -0.01 0.00 -0.17 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 44.75 0.20 0.21 0.16 0.14 4.86 2.43 58.36%
P/EPS -350.00 -26.19 -54.17 -75.00 -350.00 933.33 -8.47 79.90%
EY -0.29 -3.82 -1.85 -1.33 -0.29 0.11 -11.80 -44.27%
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 44.75 0.20 0.19 0.16 0.10 4.69 2.43 58.36%
P/EPS -350.00 -26.19 -50.00 -75.00 -250.00 900.00 -8.47 79.90%
EY -0.29 -3.82 -2.00 -1.33 -0.40 0.11 -11.80 -44.27%
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