[XOXNET] QoQ Cumulative Quarter Result on 31-May-2012 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- -65.71%
YoY- -598.8%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 112,928 539,936 407,410 265,025 158,518 456,135 326,874 -50.79%
PBT -1,637 4,305 2,441 1,034 546 3,490 2,462 -
Tax -165 -2,587 -1,463 -800 -444 -1,741 -1,098 -71.76%
NP -1,802 1,718 978 234 102 1,749 1,364 -
-
NP to SH -1,936 77 -112 -580 -350 45 188 -
-
Tax Rate - 60.09% 59.93% 77.37% 81.32% 49.89% 44.60% -
Total Cost 114,730 538,218 406,432 264,791 158,416 454,386 325,510 -50.13%
-
Net Worth 1,258,399 100,099 72,799 94,249 90,999 58,499 61,099 652.76%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 1,258,399 100,099 72,799 94,249 90,999 58,499 61,099 652.76%
NOSH 9,680,000 770,000 560,000 725,000 699,999 450,000 470,000 652.75%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -1.60% 0.32% 0.24% 0.09% 0.06% 0.38% 0.42% -
ROE -0.15% 0.08% -0.15% -0.62% -0.38% 0.08% 0.31% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 1.17 70.12 72.75 36.56 22.65 101.36 69.55 -93.45%
EPS -0.02 0.01 -0.02 -0.08 -0.05 0.01 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 - 763,333
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 9.94 47.54 35.87 23.34 13.96 40.16 28.78 -50.80%
EPS -0.17 0.01 -0.01 -0.05 -0.03 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.108 0.0881 0.0641 0.083 0.0801 0.0515 0.0538 652.72%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.07 0.07 0.09 0.06 0.07 0.08 0.05 -
P/RPS 6.00 0.10 0.12 0.16 0.31 0.08 0.07 1849.30%
P/EPS -350.00 700.00 -450.00 -75.00 -140.00 800.00 125.00 -
EY -0.29 0.14 -0.22 -1.33 -0.71 0.13 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.69 0.46 0.54 0.62 0.38 26.42%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 29/01/13 30/10/12 31/07/12 27/04/12 19/01/12 27/10/11 -
Price 0.06 0.065 0.08 0.06 0.09 0.07 0.07 -
P/RPS 5.14 0.09 0.11 0.16 0.40 0.07 0.10 1285.74%
P/EPS -300.00 650.00 -400.00 -75.00 -180.00 700.00 175.00 -
EY -0.33 0.15 -0.25 -1.33 -0.56 0.14 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.62 0.46 0.69 0.54 0.54 -10.14%

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