[XOXNET] QoQ Annualized Quarter Result on 31-Aug-2011 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-Aug-2011 [#3]
Profit Trend
QoQ- 251.0%
YoY- -32.37%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 530,050 634,072 456,135 435,832 422,990 412,660 138,930 143.96%
PBT 2,068 2,184 3,490 3,282 3,200 5,132 1,356 32.45%
Tax -1,600 -1,776 -1,741 -1,464 -1,626 -2,056 -408 148.47%
NP 468 408 1,749 1,818 1,574 3,076 948 -37.50%
-
NP to SH -1,160 -1,400 45 250 -166 1,596 497 -
-
Tax Rate 77.37% 81.32% 49.89% 44.61% 50.81% 40.06% 30.09% -
Total Cost 529,582 633,664 454,386 434,013 421,416 409,584 137,982 144.93%
-
Net Worth 94,249 90,999 58,499 61,099 53,949 30,511 31,743 106.44%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 94,249 90,999 58,499 61,099 53,949 30,511 31,743 106.44%
NOSH 725,000 699,999 450,000 469,998 415,000 234,705 198,400 137.05%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.09% 0.06% 0.38% 0.42% 0.37% 0.75% 0.68% -
ROE -1.23% -1.54% 0.08% 0.41% -0.31% 5.23% 1.57% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 73.11 90.58 101.36 92.73 101.93 175.82 70.03 2.90%
EPS -0.16 -0.20 0.01 0.05 -0.04 0.68 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.13 0.16 -12.91%
Adjusted Per Share Value based on latest NOSH - 680,000
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 46.67 55.83 40.16 38.38 37.24 36.34 12.23 143.99%
EPS -0.10 -0.12 0.00 0.02 -0.01 0.14 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.0801 0.0515 0.0538 0.0475 0.0269 0.028 106.21%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.06 0.07 0.08 0.05 0.07 0.08 0.15 -
P/RPS 0.08 0.08 0.08 0.05 0.07 0.05 0.21 -47.41%
P/EPS -37.50 -35.00 800.00 93.75 -175.00 11.76 59.88 -
EY -2.67 -2.86 0.13 1.07 -0.57 8.50 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.62 0.38 0.54 0.62 0.94 -37.87%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 27/04/12 19/01/12 27/10/11 27/07/11 25/04/11 25/01/11 -
Price 0.06 0.09 0.07 0.07 0.05 0.08 0.12 -
P/RPS 0.08 0.10 0.07 0.08 0.05 0.05 0.17 -39.47%
P/EPS -37.50 -45.00 700.00 131.25 -125.00 11.76 47.90 -
EY -2.67 -2.22 0.14 0.76 -0.80 8.50 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.69 0.54 0.54 0.38 0.62 0.75 -27.79%

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