[XOXNET] QoQ Cumulative Quarter 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- 106.21%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 337,421 247,698 128,242 508,199 374,418 239,505 112,928 107.03%
PBT -5,949 -1,913 -98 2,255 -130 -126 -1,637 135.81%
Tax 255 -29 -142 -1,145 -723 -310 -165 -
NP -5,694 -1,942 -240 1,110 -853 -436 -1,802 114.88%
-
NP to SH -5,673 -1,921 -217 98 -1,579 -915 -1,936 104.37%
-
Tax Rate - - - 50.78% - - - -
Total Cost 343,115 249,640 128,482 507,089 375,271 239,941 114,730 107.16%
-
Net Worth 119,431 109,771 130,199 127,399 947,399 99,124 1,258,399 -79.10%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 119,431 109,771 130,199 127,399 947,399 99,124 1,258,399 -79.10%
NOSH 995,263 914,761 1,085,000 980,000 7,895,000 762,500 9,680,000 -77.96%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin -1.69% -0.78% -0.19% 0.22% -0.23% -0.18% -1.60% -
ROE -4.75% -1.75% -0.17% 0.08% -0.17% -0.92% -0.15% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 33.90 27.08 11.82 51.86 4.74 31.41 1.17 837.58%
EPS -0.01 -0.21 -0.02 0.01 -0.02 -0.12 -0.02 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.12 0.13 0.13 -5.18%
Adjusted Per Share Value based on latest NOSH - 729,565
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 29.71 21.81 11.29 44.75 32.97 21.09 9.94 107.08%
EPS -0.50 -0.17 -0.02 0.01 -0.14 -0.08 -0.17 104.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.0967 0.1146 0.1122 0.8342 0.0873 1.108 -79.09%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.055 0.055 0.08 0.075 0.06 0.065 0.07 -
P/RPS 0.16 0.20 0.68 0.14 1.27 0.21 6.00 -91.01%
P/EPS -9.65 -26.19 -400.00 750.00 -300.00 -54.17 -350.00 -90.81%
EY -10.36 -3.82 -0.25 0.13 -0.33 -1.85 -0.29 977.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.67 0.58 0.50 0.50 0.54 -10.11%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 27/10/14 24/07/14 28/04/14 29/01/14 31/10/13 29/07/13 29/04/13 -
Price 0.05 0.055 0.07 0.08 0.075 0.06 0.06 -
P/RPS 0.15 0.20 0.59 0.15 1.58 0.19 5.14 -90.46%
P/EPS -8.77 -26.19 -350.00 800.00 -375.00 -50.00 -300.00 -90.44%
EY -11.40 -3.82 -0.29 0.13 -0.27 -2.00 -0.33 953.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.58 0.62 0.63 0.46 0.46 -5.86%

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