[XOXNET] YoY Quarter Result on 31-Aug-2012 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 250.66%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 61,823 89,723 134,914 142,385 115,309 42,920 4,682 50.26%
PBT -5,345 -4,035 -5 1,407 863 553 -108 85.09%
Tax 202 284 -413 -663 -286 -258 -8 -
NP -5,143 -3,751 -418 744 577 295 -116 81.91%
-
NP to SH -5,171 -3,750 -664 345 272 216 -116 82.06%
-
Tax Rate - - - 47.12% 33.14% 46.65% - -
Total Cost 66,966 93,474 135,332 141,641 114,732 42,625 4,798 51.58%
-
Net Worth 6,205,199 118,421 88,533 89,699 88,399 34,200 29,828 132.17%
Dividend
31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 6,205,199 118,421 88,533 89,699 88,399 34,200 29,828 132.17%
NOSH 51,710,001 986,842 737,777 689,999 680,000 180,000 165,714 147.51%
Ratio Analysis
31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin -8.32% -4.18% -0.31% 0.52% 0.50% 0.69% -2.48% -
ROE -0.08% -3.17% -0.75% 0.38% 0.31% 0.63% -0.39% -
Per Share
31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 0.12 9.09 18.29 20.64 16.96 23.84 2.83 -39.27%
EPS -0.01 -0.38 -0.09 0.05 0.04 0.12 -0.07 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.19 0.18 -6.19%
Adjusted Per Share Value based on latest NOSH - 689,999
31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 5.44 7.90 11.88 12.54 10.15 3.78 0.41 50.37%
EPS -0.46 -0.33 -0.06 0.03 0.02 0.02 -0.01 82.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4637 0.1043 0.078 0.079 0.0778 0.0301 0.0263 132.12%
Price Multiplier on Financial Quarter End Date
31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 31/12/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.04 0.055 0.06 0.09 0.05 0.23 0.10 -
P/RPS 33.46 0.60 0.33 0.44 0.29 0.96 3.54 42.54%
P/EPS -400.00 -14.47 -66.67 180.00 125.00 191.67 -142.86 17.64%
EY -0.25 -6.91 -1.50 0.56 0.80 0.52 -0.70 -14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.50 0.69 0.38 1.21 0.56 -8.00%
Price Multiplier on Announcement Date
31/12/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 23/02/16 27/10/14 31/10/13 30/10/12 27/10/11 28/10/10 26/10/09 -
Price 0.04 0.05 0.075 0.08 0.07 0.17 0.14 -
P/RPS 33.46 0.55 0.41 0.39 0.41 0.71 4.96 35.15%
P/EPS -400.00 -13.16 -83.33 160.00 175.00 141.67 -200.00 11.55%
EY -0.25 -7.60 -1.20 0.63 0.57 0.71 -0.50 -10.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.63 0.62 0.54 0.89 0.78 -12.69%

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