[XOXNET] QoQ Cumulative Quarter Result on 28-Feb-2013 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- -2614.29%
YoY- -453.14%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 508,199 374,418 239,505 112,928 539,936 407,410 265,025 54.28%
PBT 2,255 -130 -126 -1,637 4,305 2,441 1,034 68.09%
Tax -1,145 -723 -310 -165 -2,587 -1,463 -800 26.97%
NP 1,110 -853 -436 -1,802 1,718 978 234 182.05%
-
NP to SH 98 -1,579 -915 -1,936 77 -112 -580 -
-
Tax Rate 50.78% - - - 60.09% 59.93% 77.37% -
Total Cost 507,089 375,271 239,941 114,730 538,218 406,432 264,791 54.15%
-
Net Worth 127,399 947,399 99,124 1,258,399 100,099 72,799 94,249 22.23%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 127,399 947,399 99,124 1,258,399 100,099 72,799 94,249 22.23%
NOSH 980,000 7,895,000 762,500 9,680,000 770,000 560,000 725,000 22.23%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.22% -0.23% -0.18% -1.60% 0.32% 0.24% 0.09% -
ROE 0.08% -0.17% -0.92% -0.15% 0.08% -0.15% -0.62% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 51.86 4.74 31.41 1.17 70.12 72.75 36.56 26.21%
EPS 0.01 -0.02 -0.12 -0.02 0.01 -0.02 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.13 0.13 0.13 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 9,680,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 44.75 32.97 21.09 9.94 47.54 35.87 23.34 54.27%
EPS 0.01 -0.14 -0.08 -0.17 0.01 -0.01 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.8342 0.0873 1.108 0.0881 0.0641 0.083 22.23%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.075 0.06 0.065 0.07 0.07 0.09 0.06 -
P/RPS 0.14 1.27 0.21 6.00 0.10 0.12 0.16 -8.50%
P/EPS 750.00 -300.00 -54.17 -350.00 700.00 -450.00 -75.00 -
EY 0.13 -0.33 -1.85 -0.29 0.14 -0.22 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.50 0.54 0.54 0.69 0.46 16.69%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/01/14 31/10/13 29/07/13 29/04/13 29/01/13 30/10/12 31/07/12 -
Price 0.08 0.075 0.06 0.06 0.065 0.08 0.06 -
P/RPS 0.15 1.58 0.19 5.14 0.09 0.11 0.16 -4.20%
P/EPS 800.00 -375.00 -50.00 -300.00 650.00 -400.00 -75.00 -
EY 0.13 -0.27 -2.00 -0.33 0.15 -0.25 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.46 0.46 0.50 0.62 0.46 21.99%

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