[XOXNET] QoQ Annualized Quarter Result on 30-Nov-2007 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#4]
Profit Trend
QoQ- 11.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 29,861 30,008 30,852 23,615 21,529 19,516 14,872 58.82%
PBT 3,733 4,404 4,712 4,346 3,820 2,514 960 146.26%
Tax -114 -148 -256 -304 -186 -258 -84 22.46%
NP 3,618 4,256 4,456 4,042 3,633 2,256 876 156.31%
-
NP to SH 3,618 4,256 4,456 4,042 3,633 2,256 876 156.31%
-
Tax Rate 3.05% 3.36% 5.43% 6.99% 4.87% 10.26% 8.75% -
Total Cost 26,242 25,752 26,396 19,573 17,896 17,260 13,996 51.76%
-
Net Worth 30,877 30,864 31,126 27,455 27,574 22,559 17,033 48.40%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 30,877 30,864 31,126 27,455 27,574 22,559 17,033 48.40%
NOSH 162,514 162,442 163,823 152,528 162,202 140,999 121,666 21.18%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 12.12% 14.18% 14.44% 17.12% 16.88% 11.56% 5.89% -
ROE 11.72% 13.79% 14.32% 14.72% 13.18% 10.00% 5.14% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 18.37 18.47 18.83 15.48 13.27 13.84 12.22 31.06%
EPS 2.23 2.62 2.72 2.65 2.24 1.60 0.72 111.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.17 0.16 0.14 22.46%
Adjusted Per Share Value based on latest NOSH - 162,592
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 2.63 2.64 2.72 2.08 1.90 1.72 1.31 58.80%
EPS 0.32 0.37 0.39 0.36 0.32 0.20 0.08 150.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.0272 0.0274 0.0242 0.0243 0.0199 0.015 48.43%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 - -
Price 0.19 0.18 0.22 0.29 0.40 0.48 0.00 -
P/RPS 1.03 0.97 1.17 1.87 3.01 3.47 0.00 -
P/EPS 8.53 6.87 8.09 10.94 17.86 30.00 0.00 -
EY 11.72 14.56 12.36 9.14 5.60 3.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.16 1.61 2.35 3.00 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 25/07/08 28/04/08 29/01/08 29/10/07 30/07/07 30/04/07 -
Price 0.13 0.19 0.28 0.25 0.29 0.40 0.60 -
P/RPS 0.71 1.03 1.49 1.61 2.18 2.89 4.91 -72.28%
P/EPS 5.84 7.25 10.29 9.43 12.95 25.00 83.33 -82.86%
EY 17.13 13.79 9.71 10.60 7.72 4.00 1.20 483.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.00 1.47 1.39 1.71 2.50 4.29 -70.54%

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