[XOXNET] QoQ TTM Result on 31-Aug-2013 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- -265.53%
YoY- -115.02%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 516,390 523,511 508,197 506,800 514,271 494,202 539,792 -2.91%
PBT 467 3,793 2,254 1,732 3,144 2,122 4,305 -77.28%
Tax -863 -1,121 -1,144 -1,843 -2,093 -2,304 -2,583 -51.88%
NP -396 2,672 1,110 -111 1,051 -182 1,722 -
-
NP to SH -905 1,816 97 -1,389 -380 -1,628 -42 675.79%
-
Tax Rate 184.80% 29.55% 50.75% 106.41% 66.57% 108.58% 60.00% -
Total Cost 516,786 520,839 507,087 506,911 513,220 494,384 538,070 -2.65%
-
Net Worth 107,494 130,199 94,843 88,533 94,621 1,258,399 83,199 18.64%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 107,494 130,199 94,843 88,533 94,621 1,258,399 83,199 18.64%
NOSH 895,789 1,085,000 729,565 737,777 727,857 9,680,000 640,000 25.15%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin -0.08% 0.51% 0.22% -0.02% 0.20% -0.04% 0.32% -
ROE -0.84% 1.39% 0.10% -1.57% -0.40% -0.13% -0.05% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 57.65 48.25 69.66 68.69 70.66 5.11 84.34 -22.42%
EPS -0.10 0.17 0.01 -0.19 -0.05 -0.02 -0.01 364.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.12 0.13 0.13 0.13 -5.20%
Adjusted Per Share Value based on latest NOSH - 737,777
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 45.47 46.10 44.75 44.62 45.28 43.51 47.53 -2.91%
EPS -0.08 0.16 0.01 -0.12 -0.03 -0.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.1146 0.0835 0.078 0.0833 1.108 0.0733 18.55%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.055 0.08 0.075 0.06 0.065 0.07 0.07 -
P/RPS 0.10 0.17 0.11 0.09 0.09 1.37 0.08 16.05%
P/EPS -54.44 47.80 564.10 -31.87 -124.50 -416.22 -1,066.67 -86.26%
EY -1.84 2.09 0.18 -3.14 -0.80 -0.24 -0.09 649.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.67 0.58 0.50 0.50 0.54 0.54 -10.14%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 28/04/14 29/01/14 31/10/13 29/07/13 29/04/13 29/01/13 -
Price 0.055 0.07 0.08 0.075 0.06 0.06 0.065 -
P/RPS 0.10 0.15 0.11 0.11 0.08 1.18 0.08 16.05%
P/EPS -54.44 41.82 601.70 -39.84 -114.92 -356.76 -990.48 -85.56%
EY -1.84 2.39 0.17 -2.51 -0.87 -0.28 -0.10 598.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.62 0.63 0.46 0.46 0.50 -5.41%

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