[XOXNET] QoQ 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- 908.33%
YoY- 653.14%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 133,779 134,914 126,576 112,928 132,382 142,385 106,507 16.39%
PBT 2,385 -5 1,511 -1,637 1,863 1,407 489 187.32%
Tax -421 -413 -145 -165 -1,120 -663 -356 11.81%
NP 1,964 -418 1,366 -1,802 743 744 133 500.91%
-
NP to SH 1,678 -664 1,019 1,936 192 345 -229 -
-
Tax Rate 17.65% - 9.60% - 60.12% 47.12% 72.80% -
Total Cost 131,815 135,332 125,210 114,730 131,639 141,641 106,374 15.35%
-
Net Worth 94,843 88,533 94,621 1,258,399 83,199 89,699 99,233 -2.96%
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 94,843 88,533 94,621 1,258,399 83,199 89,699 99,233 -2.96%
NOSH 729,565 737,777 727,857 9,680,000 640,000 689,999 763,333 -2.96%
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 1.47% -0.31% 1.08% -1.60% 0.56% 0.52% 0.12% -
ROE 1.77% -0.75% 1.08% 0.15% 0.23% 0.38% -0.23% -
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 18.34 18.29 17.39 1.17 20.68 20.64 13.95 19.98%
EPS 0.23 -0.09 0.14 -0.02 0.03 0.05 -0.03 -
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 11.78 11.88 11.15 9.94 11.66 12.54 9.38 16.38%
EPS 0.15 -0.06 0.09 0.17 0.02 0.03 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.078 0.0833 1.108 0.0733 0.079 0.0874 -2.99%
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 0.41 0.33 0.37 6.00 0.34 0.44 0.43 -3.12%
P/EPS 32.61 -66.67 46.43 350.00 233.33 180.00 -200.00 -
EY 3.07 -1.50 2.15 0.29 0.43 0.56 -0.50 -
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 0.44 0.41 0.35 5.14 0.31 0.39 0.43 1.54%
P/EPS 34.78 -83.33 42.86 300.00 216.67 160.00 -200.00 -
EY 2.88 -1.20 2.33 0.33 0.46 0.63 -0.50 -
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