[XOXNET] QoQ Annualized Quarter Result on 31-May-2008 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
25-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-May-2008 [#2]
Profit Trend
QoQ- -4.49%
YoY- 88.65%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 12,716 28,994 29,861 30,008 30,852 23,615 21,529 -29.62%
PBT -4,248 3,163 3,733 4,404 4,712 4,346 3,820 -
Tax 0 -98 -114 -148 -256 -304 -186 -
NP -4,248 3,065 3,618 4,256 4,456 4,042 3,633 -
-
NP to SH -4,248 3,065 3,618 4,256 4,456 4,042 3,633 -
-
Tax Rate - 3.10% 3.05% 3.36% 5.43% 6.99% 4.87% -
Total Cost 16,964 25,929 26,242 25,752 26,396 19,573 17,896 -3.50%
-
Net Worth 31,043 32,606 30,877 30,864 31,126 27,455 27,574 8.22%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 31,043 32,606 30,877 30,864 31,126 27,455 27,574 8.22%
NOSH 163,384 163,031 162,514 162,442 163,823 152,528 162,202 0.48%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -33.41% 10.57% 12.12% 14.18% 14.44% 17.12% 16.88% -
ROE -13.68% 9.40% 11.72% 13.79% 14.32% 14.72% 13.18% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 7.78 17.78 18.37 18.47 18.83 15.48 13.27 -29.97%
EPS -2.60 1.88 2.23 2.62 2.72 2.65 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.19 0.19 0.18 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 163,548
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 1.12 2.55 2.63 2.64 2.72 2.08 1.90 -29.71%
EPS -0.37 0.27 0.32 0.37 0.39 0.36 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0273 0.0287 0.0272 0.0272 0.0274 0.0242 0.0243 8.07%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.08 0.13 0.19 0.18 0.22 0.29 0.40 -
P/RPS 1.03 0.73 1.03 0.97 1.17 1.87 3.01 -51.10%
P/EPS -3.08 6.91 8.53 6.87 8.09 10.94 17.86 -
EY -32.50 14.46 11.72 14.56 12.36 9.14 5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.65 1.00 0.95 1.16 1.61 2.35 -68.30%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 22/01/09 29/10/08 25/07/08 28/04/08 29/01/08 29/10/07 -
Price 0.17 0.33 0.13 0.19 0.28 0.25 0.29 -
P/RPS 2.18 1.86 0.71 1.03 1.49 1.61 2.18 0.00%
P/EPS -6.54 17.55 5.84 7.25 10.29 9.43 12.95 -
EY -15.29 5.70 17.13 13.79 9.71 10.60 7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.65 0.68 1.00 1.47 1.39 1.71 -35.32%

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