[XOXNET] YoY 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
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 159,108 241,077 516,390 514,271 509,599 340,243 18,387 40.54%
PBT -29,896 -17,125 467 3,144 2,956 2,847 -2,523 47.69%
Tax 122 832 -863 -2,093 -2,028 -1,174 25 28.40%
NP -29,774 -16,293 -396 1,051 928 1,673 -2,498 47.82%
-
NP to SH -29,772 -16,293 -905 -380 -719 351 -2,498 47.82%
-
Tax Rate - - 184.80% 66.57% 68.61% 41.24% - -
Total Cost 188,882 257,370 516,786 513,220 508,671 338,570 20,885 41.53%
-
Net Worth 69,242 8,920,599 107,494 94,621 99,233 78,324 26,633 16.26%
Dividend
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 69,242 8,920,599 107,494 94,621 99,233 78,324 26,633 16.26%
NOSH 989,180 68,620,001 895,789 727,857 763,333 602,500 156,666 33.73%
Ratio Analysis
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -18.71% -6.76% -0.08% 0.20% 0.18% 0.49% -13.59% -
ROE -43.00% -0.18% -0.84% -0.40% -0.72% 0.45% -9.38% -
Per Share
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 16.08 0.35 57.65 70.66 66.76 56.47 11.74 5.08%
EPS -3.01 -0.02 -0.10 -0.05 -0.09 0.06 -1.59 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.13 0.12 0.13 0.13 0.13 0.17 -13.06%
Adjusted Per Share Value based on latest NOSH - 727,857
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 14.01 21.23 45.47 45.28 44.87 29.96 1.62 40.53%
EPS -2.62 -1.43 -0.08 -0.03 -0.06 0.03 -0.22 47.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 7.8547 0.0946 0.0833 0.0874 0.069 0.0235 16.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 30/09/16 30/09/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.035 0.035 0.055 0.065 0.06 0.07 0.28 -
P/RPS 0.22 9.96 0.10 0.09 0.09 0.12 2.39 -31.35%
P/EPS -1.16 -147.41 -54.44 -124.50 -63.70 120.16 -17.56 -34.85%
EY -85.99 -0.68 -1.84 -0.80 -1.57 0.83 -5.69 53.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.27 0.46 0.50 0.46 0.54 1.65 -17.16%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 25/11/16 19/02/16 24/07/14 29/07/13 31/07/12 27/07/11 26/07/10 -
Price 0.04 0.035 0.055 0.06 0.06 0.05 0.27 -
P/RPS 0.25 9.96 0.10 0.08 0.09 0.09 2.30 -29.53%
P/EPS -1.33 -147.41 -54.44 -114.92 -63.70 85.83 -16.93 -33.05%
EY -75.24 -0.68 -1.84 -0.87 -1.57 1.17 -5.91 49.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.27 0.46 0.46 0.46 0.38 1.59 -14.94%

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