[XOXNET] QoQ Annualized Quarter Result on 31-May-2013 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 76.37%
YoY- -57.76%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 512,968 508,199 499,224 479,010 451,712 539,936 543,213 -3.75%
PBT -392 2,255 -173 -252 -6,548 4,305 3,254 -
Tax -568 -1,145 -964 -620 -660 -2,587 -1,950 -56.15%
NP -960 1,110 -1,137 -872 -7,208 1,718 1,304 -
-
NP to SH -868 98 -2,105 -1,830 -7,744 77 -149 224.80%
-
Tax Rate - 50.78% - - - 60.09% 59.93% -
Total Cost 513,928 507,089 500,361 479,882 458,920 538,218 541,909 -3.48%
-
Net Worth 130,199 127,399 947,399 99,124 1,258,399 100,099 72,799 47.49%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 130,199 127,399 947,399 99,124 1,258,399 100,099 72,799 47.49%
NOSH 1,085,000 980,000 7,894,999 762,500 9,680,000 770,000 559,998 55.60%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin -0.19% 0.22% -0.23% -0.18% -1.60% 0.32% 0.24% -
ROE -0.67% 0.08% -0.22% -1.85% -0.62% 0.08% -0.21% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 47.28 51.86 6.32 62.82 4.67 70.12 97.00 -38.14%
EPS -0.08 0.01 -0.03 -0.24 -0.08 0.01 -0.03 92.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.12 0.13 0.13 0.13 0.13 -5.21%
Adjusted Per Share Value based on latest NOSH - 727,857
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 45.17 44.75 43.96 42.18 39.77 47.54 47.83 -3.75%
EPS -0.08 0.01 -0.19 -0.16 -0.68 0.01 -0.01 301.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.1122 0.8342 0.0873 1.108 0.0881 0.0641 47.46%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.08 0.075 0.06 0.065 0.07 0.07 0.09 -
P/RPS 0.17 0.14 0.95 0.10 1.50 0.10 0.09 52.98%
P/EPS -100.00 750.00 -225.00 -27.08 -87.50 700.00 -337.50 -55.65%
EY -1.00 0.13 -0.44 -3.69 -1.14 0.14 -0.30 123.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.50 0.50 0.54 0.54 0.69 -1.94%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 29/01/14 31/10/13 29/07/13 29/04/13 29/01/13 30/10/12 -
Price 0.07 0.08 0.075 0.06 0.06 0.065 0.08 -
P/RPS 0.15 0.15 1.19 0.10 1.29 0.09 0.08 52.23%
P/EPS -87.50 800.00 -281.25 -25.00 -75.00 650.00 -300.00 -56.11%
EY -1.14 0.13 -0.36 -4.00 -1.33 0.15 -0.33 129.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.63 0.46 0.46 0.50 0.62 -4.36%

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