[XOXNET] YoY Annualized Quarter 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- -3211.11%
YoY- -187.72%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 144,640 512,968 451,712 634,072 412,660 24,620 12,716 46.76%
PBT -19,472 -392 -6,548 2,184 5,132 240 -4,248 27.15%
Tax 1,528 -568 -660 -1,776 -2,056 -52 0 -
NP -17,944 -960 -7,208 408 3,076 188 -4,248 25.52%
-
NP to SH -17,944 -868 -7,744 -1,400 1,596 188 -4,248 25.52%
-
Tax Rate - - - 81.32% 40.06% 21.67% - -
Total Cost 162,584 513,928 458,920 633,664 409,584 24,432 16,964 42.85%
-
Net Worth 1,076,639 130,199 1,258,399 90,999 30,511 26,633 31,043 74.99%
Dividend
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 1,076,639 130,199 1,258,399 90,999 30,511 26,633 31,043 74.99%
NOSH 8,971,999 1,085,000 9,680,000 699,999 234,705 156,666 163,384 88.16%
Ratio Analysis
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin -12.41% -0.19% -1.60% 0.06% 0.75% 0.76% -33.41% -
ROE -1.67% -0.67% -0.62% -1.54% 5.23% 0.71% -13.68% -
Per Share
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 1.61 47.28 4.67 90.58 175.82 15.71 7.78 -22.01%
EPS -0.20 -0.08 -0.08 -0.20 0.68 0.12 -2.60 -33.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.13 0.17 0.19 -6.99%
Adjusted Per Share Value based on latest NOSH - 699,999
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 12.74 45.17 39.77 55.83 36.34 2.17 1.12 46.76%
EPS -1.58 -0.08 -0.68 -0.12 0.14 0.02 -0.37 25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.948 0.1146 1.108 0.0801 0.0269 0.0235 0.0273 75.03%
Price Multiplier on Financial Quarter End Date
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.035 0.08 0.07 0.07 0.08 0.16 0.08 -
P/RPS 2.17 0.17 1.50 0.08 0.05 1.02 1.03 12.47%
P/EPS -17.50 -100.00 -87.50 -35.00 11.76 133.33 -3.08 31.54%
EY -5.71 -1.00 -1.14 -2.86 8.50 0.75 -32.50 -23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.67 0.54 0.54 0.62 0.94 0.42 -5.67%
Price Multiplier on Announcement Date
30/06/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 20/08/15 28/04/14 29/04/13 27/04/12 25/04/11 26/04/10 29/04/09 -
Price 0.035 0.07 0.06 0.09 0.08 0.25 0.17 -
P/RPS 2.17 0.15 1.29 0.10 0.05 1.59 2.18 -0.07%
P/EPS -17.50 -87.50 -75.00 -45.00 11.76 208.33 -6.54 16.80%
EY -5.71 -1.14 -1.33 -2.22 8.50 0.48 -15.29 -14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.58 0.46 0.69 0.62 1.47 0.89 -16.21%

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