[XOXNET] QoQ TTM 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- -3776.19%
YoY- -67.49%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 508,197 506,800 514,271 494,202 539,792 536,675 509,599 -0.18%
PBT 2,254 1,732 3,144 2,122 4,305 3,500 2,956 -16.52%
Tax -1,144 -1,843 -2,093 -2,304 -2,583 -2,405 -2,028 -31.70%
NP 1,110 -111 1,051 -182 1,722 1,095 928 12.66%
-
NP to SH 97 -1,389 -380 -1,628 -42 -646 -719 -
-
Tax Rate 50.75% 106.41% 66.57% 108.58% 60.00% 68.71% 68.61% -
Total Cost 507,087 506,911 513,220 494,384 538,070 535,580 508,671 -0.20%
-
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 0.22% -0.02% 0.20% -0.04% 0.32% 0.20% 0.18% -
ROE 0.10% -1.57% -0.40% -0.13% -0.05% -0.72% -0.72% -
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 69.66 68.69 70.66 5.11 84.34 77.78 66.76 2.87%
EPS 0.01 -0.19 -0.05 -0.02 -0.01 -0.09 -0.09 -
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 44.75 44.62 45.28 43.51 47.53 47.25 44.87 -0.17%
EPS 0.01 -0.12 -0.03 -0.14 0.00 -0.06 -0.06 -
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 0.11 0.09 0.09 1.37 0.08 0.12 0.09 14.30%
P/EPS 564.10 -31.87 -124.50 -416.22 -1,066.67 -96.13 -63.70 -
EY 0.18 -3.14 -0.80 -0.24 -0.09 -1.04 -1.57 -
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 0.11 0.11 0.08 1.18 0.08 0.10 0.09 14.30%
P/EPS 601.70 -39.84 -114.92 -356.76 -990.48 -85.45 -63.70 -
EY 0.17 -2.51 -0.87 -0.28 -0.10 -1.17 -1.57 -
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