[XOXNET] QoQ Quarter Result on 30-Nov-2012 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- -44.35%
YoY- 146.6%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 134,914 126,576 112,928 132,382 142,385 106,507 158,518 -10.16%
PBT -5 1,511 -1,637 1,863 1,407 489 546 -
Tax -413 -145 -165 -1,120 -663 -356 -444 -4.69%
NP -418 1,366 -1,802 743 744 133 102 -
-
NP to SH -664 1,019 1,936 192 345 -229 -350 53.07%
-
Tax Rate - 9.60% - 60.12% 47.12% 72.80% 81.32% -
Total Cost 135,332 125,210 114,730 131,639 141,641 106,374 158,416 -9.94%
-
Net Worth 88,533 94,621 1,258,399 83,199 89,699 99,233 90,999 -1.80%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 88,533 94,621 1,258,399 83,199 89,699 99,233 90,999 -1.80%
NOSH 737,777 727,857 9,680,000 640,000 689,999 763,333 699,999 3.55%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -0.31% 1.08% -1.60% 0.56% 0.52% 0.12% 0.06% -
ROE -0.75% 1.08% 0.15% 0.23% 0.38% -0.23% -0.38% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 18.29 17.39 1.17 20.68 20.64 13.95 22.65 -13.25%
EPS -0.09 0.14 -0.02 0.03 0.05 -0.03 -0.05 47.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.13 0.13 0.13 -5.18%
Adjusted Per Share Value based on latest NOSH - 640,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 11.88 11.15 9.94 11.66 12.54 9.38 13.96 -10.17%
EPS -0.06 0.09 0.17 0.02 0.03 -0.02 -0.03 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0833 1.108 0.0733 0.079 0.0874 0.0801 -1.75%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.06 0.065 0.07 0.07 0.09 0.06 0.07 -
P/RPS 0.33 0.37 6.00 0.34 0.44 0.43 0.31 4.24%
P/EPS -66.67 46.43 350.00 233.33 180.00 -200.00 -140.00 -38.93%
EY -1.50 2.15 0.29 0.43 0.56 -0.50 -0.71 64.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.54 0.54 0.69 0.46 0.54 -4.98%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/10/13 29/07/13 29/04/13 29/01/13 30/10/12 31/07/12 27/04/12 -
Price 0.075 0.06 0.06 0.065 0.08 0.06 0.09 -
P/RPS 0.41 0.35 5.14 0.31 0.39 0.43 0.40 1.65%
P/EPS -83.33 42.86 300.00 216.67 160.00 -200.00 -180.00 -40.07%
EY -1.20 2.33 0.33 0.46 0.63 -0.50 -0.56 65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.46 0.50 0.62 0.46 0.69 -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