[XOXNET] QoQ Annualized Quarter Result on 29-Feb-2012 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- -3211.11%
YoY- -187.72%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 539,936 543,213 530,050 634,072 456,135 435,832 422,990 17.62%
PBT 4,305 3,254 2,068 2,184 3,490 3,282 3,200 21.80%
Tax -2,587 -1,950 -1,600 -1,776 -1,741 -1,464 -1,626 36.17%
NP 1,718 1,304 468 408 1,749 1,818 1,574 5.99%
-
NP to SH 77 -149 -1,160 -1,400 45 250 -166 -
-
Tax Rate 60.09% 59.93% 77.37% 81.32% 49.89% 44.61% 50.81% -
Total Cost 538,218 541,909 529,582 633,664 454,386 434,013 421,416 17.66%
-
Net Worth 100,099 72,799 94,249 90,999 58,499 61,099 53,949 50.82%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 100,099 72,799 94,249 90,999 58,499 61,099 53,949 50.82%
NOSH 770,000 559,998 725,000 699,999 450,000 469,998 415,000 50.82%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.32% 0.24% 0.09% 0.06% 0.38% 0.42% 0.37% -
ROE 0.08% -0.21% -1.23% -1.54% 0.08% 0.41% -0.31% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 70.12 97.00 73.11 90.58 101.36 92.73 101.93 -22.01%
EPS 0.01 -0.03 -0.16 -0.20 0.01 0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 699,999
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 47.54 47.83 46.67 55.83 40.16 38.38 37.24 17.62%
EPS 0.01 -0.01 -0.10 -0.12 0.00 0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0881 0.0641 0.083 0.0801 0.0515 0.0538 0.0475 50.78%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.07 0.09 0.06 0.07 0.08 0.05 0.07 -
P/RPS 0.10 0.09 0.08 0.08 0.08 0.05 0.07 26.76%
P/EPS 700.00 -337.50 -37.50 -35.00 800.00 93.75 -175.00 -
EY 0.14 -0.30 -2.67 -2.86 0.13 1.07 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 0.46 0.54 0.62 0.38 0.54 0.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 30/10/12 31/07/12 27/04/12 19/01/12 27/10/11 27/07/11 -
Price 0.065 0.08 0.06 0.09 0.07 0.07 0.05 -
P/RPS 0.09 0.08 0.08 0.10 0.07 0.08 0.05 47.81%
P/EPS 650.00 -300.00 -37.50 -45.00 700.00 131.25 -125.00 -
EY 0.15 -0.33 -2.67 -2.22 0.14 0.76 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.46 0.69 0.54 0.54 0.38 20.01%

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