[XOXNET] QoQ Annualized Quarter Result on 29-Feb-2008 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- 10.24%
YoY- 408.68%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 28,994 29,861 30,008 30,852 23,615 21,529 19,516 30.10%
PBT 3,163 3,733 4,404 4,712 4,346 3,820 2,514 16.49%
Tax -98 -114 -148 -256 -304 -186 -258 -47.45%
NP 3,065 3,618 4,256 4,456 4,042 3,633 2,256 22.59%
-
NP to SH 3,065 3,618 4,256 4,456 4,042 3,633 2,256 22.59%
-
Tax Rate 3.10% 3.05% 3.36% 5.43% 6.99% 4.87% 10.26% -
Total Cost 25,929 26,242 25,752 26,396 19,573 17,896 17,260 31.07%
-
Net Worth 32,606 30,877 30,864 31,126 27,455 27,574 22,559 27.74%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 32,606 30,877 30,864 31,126 27,455 27,574 22,559 27.74%
NOSH 163,031 162,514 162,442 163,823 152,528 162,202 140,999 10.13%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 10.57% 12.12% 14.18% 14.44% 17.12% 16.88% 11.56% -
ROE 9.40% 11.72% 13.79% 14.32% 14.72% 13.18% 10.00% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 17.78 18.37 18.47 18.83 15.48 13.27 13.84 18.12%
EPS 1.88 2.23 2.62 2.72 2.65 2.24 1.60 11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.19 0.18 0.17 0.16 15.99%
Adjusted Per Share Value based on latest NOSH - 163,823
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 2.55 2.63 2.64 2.72 2.08 1.90 1.72 29.92%
EPS 0.27 0.32 0.37 0.39 0.36 0.32 0.20 22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.0272 0.0272 0.0274 0.0242 0.0243 0.0199 27.56%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.13 0.19 0.18 0.22 0.29 0.40 0.48 -
P/RPS 0.73 1.03 0.97 1.17 1.87 3.01 3.47 -64.52%
P/EPS 6.91 8.53 6.87 8.09 10.94 17.86 30.00 -62.32%
EY 14.46 11.72 14.56 12.36 9.14 5.60 3.33 165.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.00 0.95 1.16 1.61 2.35 3.00 -63.82%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 29/10/08 25/07/08 28/04/08 29/01/08 29/10/07 30/07/07 -
Price 0.33 0.13 0.19 0.28 0.25 0.29 0.40 -
P/RPS 1.86 0.71 1.03 1.49 1.61 2.18 2.89 -25.39%
P/EPS 17.55 5.84 7.25 10.29 9.43 12.95 25.00 -20.96%
EY 5.70 17.13 13.79 9.71 10.60 7.72 4.00 26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.68 1.00 1.47 1.39 1.71 2.50 -24.13%

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