[XOXNET] QoQ TTM 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- -335.87%
YoY- -215.71%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 539,792 536,675 509,599 511,422 456,069 412,632 340,243 35.91%
PBT 4,305 3,500 2,956 2,784 3,521 3,157 2,847 31.64%
Tax -2,583 -2,405 -2,028 -1,971 -2,041 -1,202 -1,174 68.91%
NP 1,722 1,095 928 813 1,480 1,955 1,673 1.93%
-
NP to SH -42 -646 -719 -972 -223 407 351 -
-
Tax Rate 60.00% 68.71% 68.61% 70.80% 57.97% 38.07% 41.24% -
Total Cost 538,070 535,580 508,671 510,609 454,589 410,677 338,570 36.06%
-
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 0.32% 0.20% 0.18% 0.16% 0.32% 0.47% 0.49% -
ROE -0.05% -0.72% -0.72% -1.07% -0.25% 0.46% 0.45% -
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 84.34 77.78 66.76 73.06 66.42 60.68 56.47 30.56%
EPS -0.01 -0.09 -0.09 -0.14 -0.03 0.06 0.06 -
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 47.53 47.25 44.87 45.03 40.16 36.33 29.96 35.91%
EPS 0.00 -0.06 -0.06 -0.09 -0.02 0.04 0.03 -
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 0.08 0.12 0.09 0.10 0.12 0.08 0.12 -23.62%
P/EPS -1,066.67 -96.13 -63.70 -50.41 -246.34 83.54 120.16 -
EY -0.09 -1.04 -1.57 -1.98 -0.41 1.20 0.83 -
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 0.08 0.10 0.09 0.12 0.11 0.12 0.09 -7.53%
P/EPS -990.48 -85.45 -63.70 -64.81 -215.55 116.95 85.83 -
EY -0.10 -1.17 -1.57 -1.54 -0.46 0.86 1.17 -
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