[XOXNET] QoQ TTM Result on 31-May-2013 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 76.66%
YoY- 47.15%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 523,511 508,197 506,800 514,271 494,202 539,792 536,675 -1.64%
PBT 3,793 2,254 1,732 3,144 2,122 4,305 3,500 5.52%
Tax -1,121 -1,144 -1,843 -2,093 -2,304 -2,583 -2,405 -39.96%
NP 2,672 1,110 -111 1,051 -182 1,722 1,095 81.54%
-
NP to SH 1,816 97 -1,389 -380 -1,628 -42 -646 -
-
Tax Rate 29.55% 50.75% 106.41% 66.57% 108.58% 60.00% 68.71% -
Total Cost 520,839 507,087 506,911 513,220 494,384 538,070 535,580 -1.84%
-
Net Worth 130,199 94,843 88,533 94,621 1,258,399 83,199 89,699 28.28%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 130,199 94,843 88,533 94,621 1,258,399 83,199 89,699 28.28%
NOSH 1,085,000 729,565 737,777 727,857 9,680,000 640,000 689,999 35.33%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.51% 0.22% -0.02% 0.20% -0.04% 0.32% 0.20% -
ROE 1.39% 0.10% -1.57% -0.40% -0.13% -0.05% -0.72% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 48.25 69.66 68.69 70.66 5.11 84.34 77.78 -27.32%
EPS 0.17 0.01 -0.19 -0.05 -0.02 -0.01 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.12 0.13 0.13 0.13 0.13 -5.21%
Adjusted Per Share Value based on latest NOSH - 727,857
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 46.10 44.75 44.62 45.28 43.51 47.53 47.25 -1.63%
EPS 0.16 0.01 -0.12 -0.03 -0.14 0.00 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.0835 0.078 0.0833 1.108 0.0733 0.079 28.23%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.08 0.075 0.06 0.065 0.07 0.07 0.09 -
P/RPS 0.17 0.11 0.09 0.09 1.37 0.08 0.12 26.21%
P/EPS 47.80 564.10 -31.87 -124.50 -416.22 -1,066.67 -96.13 -
EY 2.09 0.18 -3.14 -0.80 -0.24 -0.09 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.50 0.50 0.54 0.54 0.69 -1.94%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 29/01/14 31/10/13 29/07/13 29/04/13 29/01/13 30/10/12 -
Price 0.07 0.08 0.075 0.06 0.06 0.065 0.08 -
P/RPS 0.15 0.11 0.11 0.08 1.18 0.08 0.10 31.13%
P/EPS 41.82 601.70 -39.84 -114.92 -356.76 -990.48 -85.45 -
EY 2.39 0.17 -2.51 -0.87 -0.28 -0.10 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.63 0.46 0.46 0.50 0.62 -4.36%

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