[XOXNET] YoY Annualized Quarter Result on 30-Nov-2011 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- -82.05%
YoY- -90.95%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 191,336 547,626 539,936 456,135 138,930 14,727 28,994 29.32%
PBT -35,456 -13,567 4,305 3,490 1,356 -4,519 3,163 -
Tax 1,143 383 -2,587 -1,741 -408 49 -98 -
NP -34,313 -13,184 1,718 1,749 948 -4,470 3,065 -
-
NP to SH -34,311 -13,159 77 45 497 -4,470 3,065 -
-
Tax Rate - - 60.09% 49.89% 30.09% - 3.10% -
Total Cost 225,649 560,810 538,218 454,386 137,982 19,197 25,929 34.29%
-
Net Worth 6,004,425 1,065,599 100,099 58,499 31,743 27,733 32,606 103.57%
Dividend
31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 6,004,425 1,065,599 100,099 58,499 31,743 27,733 32,606 103.57%
NOSH 85,777,501 8,880,000 770,000 450,000 198,400 163,138 163,031 134.89%
Ratio Analysis
31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin -17.93% -2.41% 0.32% 0.38% 0.68% -30.35% 10.57% -
ROE -0.57% -1.23% 0.08% 0.08% 1.57% -16.12% 9.40% -
Per Share
31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 0.22 6.17 70.12 101.36 70.03 9.03 17.78 -45.04%
EPS -0.04 -0.01 0.01 0.01 0.28 -2.74 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.12 0.13 0.13 0.16 0.17 0.20 -13.33%
Adjusted Per Share Value based on latest NOSH - 686,666
31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 16.85 48.22 47.54 40.16 12.23 1.30 2.55 29.35%
EPS -3.02 -1.16 0.01 0.00 0.04 -0.39 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2869 0.9383 0.0881 0.0515 0.028 0.0244 0.0287 103.58%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.04 0.045 0.07 0.08 0.15 0.14 0.13 -
P/RPS 17.93 0.73 0.10 0.08 0.21 1.55 0.73 54.69%
P/EPS -100.00 -30.37 700.00 800.00 59.88 -5.11 6.91 -
EY -1.00 -3.29 0.14 0.13 1.67 -19.57 14.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.54 0.62 0.94 0.82 0.65 -1.77%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 23/05/16 27/05/15 29/01/13 19/01/12 25/01/11 28/01/10 22/01/09 -
Price 0.04 0.04 0.065 0.07 0.12 0.15 0.33 -
P/RPS 17.93 0.65 0.09 0.07 0.17 1.66 1.86 36.18%
P/EPS -100.00 -26.99 650.00 700.00 47.90 -5.47 17.55 -
EY -1.00 -3.70 0.15 0.14 2.09 -18.27 5.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.50 0.54 0.75 0.88 1.65 -13.48%

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