[XOXNET] YoY TTM 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- 93.5%
YoY- 81.17%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 35,608 191,382 299,975 539,792 456,069 139,109 14,727 10.82%
PBT -7,019 -35,455 -11,778 4,305 3,521 1,325 -4,519 5.26%
Tax -65 1,142 658 -2,583 -2,041 -385 49 -
NP -7,084 -34,313 -11,120 1,722 1,480 940 -4,470 5.50%
-
NP to SH -6,938 -34,311 -11,120 -42 -223 488 -4,470 5.25%
-
Tax Rate - - - 60.00% 57.97% 29.06% - -
Total Cost 42,692 225,695 311,095 538,070 454,589 138,169 19,197 9.75%
-
Net Worth 67,247 6,227,200 1,065,599 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 1,065,599 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 -19.89% -17.93% -3.71% 0.32% 0.32% 0.68% -30.35% -
ROE -10.32% -0.55% -1.04% -0.05% -0.25% 1.55% -16.08% -
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 7.94 0.22 3.38 84.34 66.42 70.84 9.01 -1.46%
EPS -1.55 -0.04 -0.13 -0.01 -0.03 0.25 -2.73 -6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.07 0.12 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 3.13 16.85 26.40 47.51 40.14 12.24 1.30 10.77%
EPS -0.61 -3.02 -0.98 0.00 -0.02 0.04 -0.39 5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 5.4812 0.9379 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 3.08 18.59 1.33 0.08 0.12 0.21 1.55 8.32%
P/EPS -15.83 -103.71 -35.94 -1,066.67 -246.34 60.36 -5.12 14.04%
EY -6.32 -0.96 -2.78 -0.09 -0.41 1.66 -19.53 -12.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.57 0.38 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 2.64 18.59 1.18 0.08 0.11 0.17 1.67 5.47%
P/EPS -13.57 -103.71 -31.94 -990.48 -215.55 48.29 -5.49 11.11%
EY -7.37 -0.96 -3.13 -0.10 -0.46 2.07 -18.23 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.57 0.33 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