[XOXNET] YoY TTM Result on 30-Nov-2013

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013
Profit Trend
QoQ- 106.98%
YoY- 330.95%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/12/16 28/02/15 30/11/14 30/11/13 CAGR
Revenue 120,278 365,793 395,391 508,197 -37.29%
PBT -25,141 -12,306 -8,709 2,254 -
Tax -52 877 592 -1,144 -63.25%
NP -25,193 -11,429 -8,117 1,110 -
-
NP to SH -25,193 -11,429 -8,094 97 -
-
Tax Rate - - - 50.75% -
Total Cost 145,471 377,222 403,508 507,087 -33.26%
-
Net Worth 414,400 1,065,599 121,199 94,843 61.21%
Dividend
31/12/16 28/02/15 30/11/14 30/11/13 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/16 28/02/15 30/11/14 30/11/13 CAGR
Net Worth 414,400 1,065,599 121,199 94,843 61.21%
NOSH 5,920,000 8,880,000 1,010,000 729,565 97.00%
Ratio Analysis
31/12/16 28/02/15 30/11/14 30/11/13 CAGR
NP Margin -20.95% -3.12% -2.05% 0.22% -
ROE -6.08% -1.07% -6.68% 0.10% -
Per Share
31/12/16 28/02/15 30/11/14 30/11/13 CAGR
RPS 2.03 4.12 39.15 69.66 -68.17%
EPS -0.43 -0.13 -0.80 0.01 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.12 0.12 0.13 -18.16%
Adjusted Per Share Value based on latest NOSH - 729,565
31/12/16 28/02/15 30/11/14 30/11/13 CAGR
RPS 10.59 32.21 34.81 44.75 -37.29%
EPS -2.22 -1.01 -0.71 0.01 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.3649 0.9383 0.1067 0.0835 61.22%
Price Multiplier on Financial Quarter End Date
31/12/16 28/02/15 30/11/14 30/11/13 CAGR
Date 30/12/16 27/02/15 28/11/14 29/11/13 -
Price 0.03 0.04 0.05 0.075 -
P/RPS 1.48 0.97 0.13 0.11 132.06%
P/EPS -7.05 -31.08 -6.24 564.10 -
EY -14.19 -3.22 -16.03 0.18 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.42 0.58 -9.23%
Price Multiplier on Announcement Date
31/12/16 28/02/15 30/11/14 30/11/13 CAGR
Date 20/02/17 27/04/15 28/01/15 29/01/14 -
Price 0.21 0.045 0.045 0.08 -
P/RPS 10.34 1.09 0.11 0.11 335.54%
P/EPS -49.35 -34.96 -5.62 601.70 -
EY -2.03 -2.86 -17.81 0.17 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.38 0.38 0.62 66.63%

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