[XOXNET] QoQ Quarter Result on 29-Feb-2012 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- 15.05%
YoY- -187.72%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 132,382 142,385 106,507 158,518 129,265 115,309 108,330 14.26%
PBT 1,863 1,407 489 546 1,058 863 317 224.61%
Tax -1,120 -663 -356 -444 -942 -286 -299 140.61%
NP 743 744 133 102 116 577 18 1086.31%
-
NP to SH 192 345 -229 -350 -412 272 -482 -
-
Tax Rate 60.12% 47.12% 72.80% 81.32% 89.04% 33.14% 94.32% -
Total Cost 131,639 141,641 106,374 158,416 129,149 114,732 108,312 13.84%
-
Net Worth 83,199 89,699 99,233 90,999 89,266 88,399 78,324 4.09%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 83,199 89,699 99,233 90,999 89,266 88,399 78,324 4.09%
NOSH 640,000 689,999 763,333 699,999 686,666 680,000 602,500 4.09%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.56% 0.52% 0.12% 0.06% 0.09% 0.50% 0.02% -
ROE 0.23% 0.38% -0.23% -0.38% -0.46% 0.31% -0.62% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 20.68 20.64 13.95 22.65 18.82 16.96 17.98 9.74%
EPS 0.03 0.05 -0.03 -0.05 -0.06 0.04 -0.08 -
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 - 699,999
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 11.66 12.54 9.38 13.96 11.38 10.15 9.54 14.27%
EPS 0.02 0.03 -0.02 -0.03 -0.04 0.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.079 0.0874 0.0801 0.0786 0.0778 0.069 4.10%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.07 0.09 0.06 0.07 0.08 0.05 0.07 -
P/RPS 0.34 0.44 0.43 0.31 0.42 0.29 0.39 -8.71%
P/EPS 233.33 180.00 -200.00 -140.00 -133.33 125.00 -87.50 -
EY 0.43 0.56 -0.50 -0.71 -0.75 0.80 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 0.46 0.54 0.62 0.38 0.54 0.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 30/10/12 31/07/12 27/04/12 19/01/12 27/10/11 27/07/11 -
Price 0.065 0.08 0.06 0.09 0.07 0.07 0.05 -
P/RPS 0.31 0.39 0.43 0.40 0.37 0.41 0.28 7.00%
P/EPS 216.67 160.00 -200.00 -180.00 -116.67 175.00 -62.50 -
EY 0.46 0.63 -0.50 -0.56 -0.86 0.57 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.46 0.69 0.54 0.54 0.38 20.01%

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