[XOXNET] QoQ Cumulative Quarter Result on 28-Feb-2007 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
28-Feb-2007 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 23,615 16,147 9,758 3,718 0 0 0 -
PBT 4,346 2,865 1,257 240 0 0 0 -
Tax -304 -140 -129 -21 0 0 0 -
NP 4,042 2,725 1,128 219 0 0 0 -
-
NP to SH 4,042 2,725 1,128 219 0 0 0 -
-
Tax Rate 6.99% 4.89% 10.26% 8.75% - - - -
Total Cost 19,573 13,422 8,630 3,499 0 0 0 -
-
Net Worth 27,455 27,574 22,559 17,033 0 0 0 -
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 27,455 27,574 22,559 17,033 0 0 0 -
NOSH 152,528 162,202 140,999 121,666 0 0 0 -
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 17.12% 16.88% 11.56% 5.89% 0.00% 0.00% 0.00% -
ROE 14.72% 9.88% 5.00% 1.29% 0.00% 0.00% 0.00% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 15.48 9.95 6.92 3.06 0.00 0.00 0.00 -
EPS 2.65 1.68 0.80 0.18 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.14 0.13 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 121,666
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 2.08 1.42 0.86 0.33 0.00 0.00 0.00 -
EPS 0.36 0.24 0.10 0.02 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0243 0.0199 0.015 0.13 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 30/08/07 31/05/07 - - - - -
Price 0.29 0.40 0.48 0.00 0.00 0.00 0.00 -
P/RPS 1.87 4.02 6.94 0.00 0.00 0.00 0.00 -
P/EPS 10.94 23.81 60.00 0.00 0.00 0.00 0.00 -
EY 9.14 4.20 1.67 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.35 3.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 29/10/07 30/07/07 30/04/07 - - - -
Price 0.25 0.29 0.40 0.60 0.00 0.00 0.00 -
P/RPS 1.61 2.91 5.78 19.63 0.00 0.00 0.00 -
P/EPS 9.43 17.26 50.00 333.33 0.00 0.00 0.00 -
EY 10.60 5.79 2.00 0.30 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.71 2.50 4.29 0.00 0.00 0.00 -

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