[XOXNET] QoQ 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- 34.57%
YoY- 52.49%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 112,928 132,382 142,385 106,507 158,518 129,265 115,309 -1.38%
PBT -1,637 1,863 1,407 489 546 1,058 863 -
Tax -165 -1,120 -663 -356 -444 -942 -286 -30.72%
NP -1,802 743 744 133 102 116 577 -
-
NP to SH 1,936 192 345 -229 -350 -412 272 270.46%
-
Tax Rate - 60.12% 47.12% 72.80% 81.32% 89.04% 33.14% -
Total Cost 114,730 131,639 141,641 106,374 158,416 129,149 114,732 -0.00%
-
Net Worth 1,258,399 83,199 89,699 99,233 90,999 89,266 88,399 488.32%
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 83,199 89,699 99,233 90,999 89,266 88,399 488.32%
NOSH 9,680,000 640,000 689,999 763,333 699,999 686,666 680,000 488.32%
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% 0.56% 0.52% 0.12% 0.06% 0.09% 0.50% -
ROE 0.15% 0.23% 0.38% -0.23% -0.38% -0.46% 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 20.68 20.64 13.95 22.65 18.82 16.96 -83.20%
EPS -0.02 0.03 0.05 -0.03 -0.05 -0.06 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 11.66 12.54 9.38 13.96 11.38 10.15 -1.38%
EPS 0.17 0.02 0.03 -0.02 -0.03 -0.04 0.02 317.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.108 0.0733 0.079 0.0874 0.0801 0.0786 0.0778 488.49%
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 0.34 0.44 0.43 0.31 0.42 0.29 655.04%
P/EPS 350.00 233.33 180.00 -200.00 -140.00 -133.33 125.00 98.78%
EY 0.29 0.43 0.56 -0.50 -0.71 -0.75 0.80 -49.19%
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 0.31 0.39 0.43 0.40 0.37 0.41 440.49%
P/EPS 300.00 216.67 160.00 -200.00 -180.00 -116.67 175.00 43.28%
EY 0.33 0.46 0.63 -0.50 -0.56 -0.86 0.57 -30.55%
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