[XOXNET] YoY Quarter Result on 30-Nov-2012 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- -44.35%
YoY- 146.6%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 9,571 40,763 53,637 132,382 129,265 85,828 3,344 13.02%
PBT -2,659 -17,967 -1,287 1,863 1,058 694 -2,493 0.75%
Tax -60 175 -106 -1,120 -942 -103 57 -
NP -2,719 -17,792 -1,393 743 116 591 -2,436 1.28%
-
NP to SH -2,574 -17,792 -1,393 192 -412 218 -2,436 0.64%
-
Tax Rate - - - 60.12% 89.04% 14.84% - -
Total Cost 12,290 58,555 55,030 131,639 129,149 85,237 5,780 9.18%
-
Net Worth 67,247 6,227,200 1,154,399 83,199 89,266 31,418 27,793 10.83%
Dividend
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 67,247 6,227,200 1,154,399 83,199 89,266 31,418 27,793 10.83%
NOSH 321,294 88,960,001 8,880,000 640,000 686,666 196,363 163,489 8.18%
Ratio Analysis
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin -28.41% -43.65% -2.60% 0.56% 0.09% 0.69% -72.85% -
ROE -3.83% -0.29% -0.12% 0.23% -0.46% 0.69% -8.76% -
Per Share
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 2.13 0.05 0.60 20.68 18.82 43.71 2.05 0.44%
EPS -0.01 -0.02 0.00 0.03 -0.06 0.11 -1.49 -44.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.07 0.13 0.13 0.13 0.16 0.17 -1.44%
Adjusted Per Share Value based on latest NOSH - 640,000
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 0.84 3.59 4.72 11.65 11.38 7.55 0.29 13.18%
EPS -0.23 -1.57 -0.12 0.02 -0.04 0.02 -0.21 1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 5.4812 1.0161 0.0732 0.0786 0.0277 0.0245 10.82%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.245 0.04 0.045 0.07 0.08 0.15 0.14 -
P/RPS 11.48 87.29 7.45 0.34 0.42 0.34 6.84 6.21%
P/EPS -42.67 -200.00 -286.86 233.33 -133.33 135.11 -9.40 19.26%
EY -2.34 -0.50 -0.35 0.43 -0.75 0.74 -10.64 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.57 0.35 0.54 0.62 0.94 0.82 8.33%
Price Multiplier on Announcement Date
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/08/18 23/05/16 27/05/15 29/01/13 19/01/12 25/01/11 28/01/10 -
Price 0.21 0.04 0.04 0.065 0.07 0.12 0.15 -
P/RPS 9.84 87.29 6.62 0.31 0.37 0.27 7.33 3.48%
P/EPS -36.58 -200.00 -254.99 216.67 -116.67 108.09 -10.07 16.21%
EY -2.73 -0.50 -0.39 0.46 -0.86 0.93 -9.93 -13.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.57 0.31 0.50 0.54 0.75 0.88 5.55%

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