[XOXNET] QoQ Quarter Result on 31-May-2011 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-May-2011 [#2]
Profit Trend
QoQ- -220.8%
YoY- -6985.71%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 158,518 129,265 115,309 108,330 103,165 85,828 42,920 139.12%
PBT 546 1,058 863 317 1,283 694 553 -0.84%
Tax -444 -942 -286 -299 -514 -103 -258 43.65%
NP 102 116 577 18 769 591 295 -50.76%
-
NP to SH -350 -412 272 -482 399 218 216 -
-
Tax Rate 81.32% 89.04% 33.14% 94.32% 40.06% 14.84% 46.65% -
Total Cost 158,416 129,149 114,732 108,312 102,396 85,237 42,625 140.12%
-
Net Worth 90,999 89,266 88,399 78,324 30,511 31,418 34,200 92.13%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 90,999 89,266 88,399 78,324 30,511 31,418 34,200 92.13%
NOSH 699,999 686,666 680,000 602,500 234,705 196,363 180,000 147.50%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 0.06% 0.09% 0.50% 0.02% 0.75% 0.69% 0.69% -
ROE -0.38% -0.46% 0.31% -0.62% 1.31% 0.69% 0.63% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 22.65 18.82 16.96 17.98 43.96 43.71 23.84 -3.35%
EPS -0.05 -0.06 0.04 -0.08 0.17 0.11 0.12 -
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 0.16 0.19 -22.37%
Adjusted Per Share Value based on latest NOSH - 602,500
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 13.96 11.38 10.15 9.54 9.08 7.56 3.78 139.11%
EPS -0.03 -0.04 0.02 -0.04 0.04 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0786 0.0778 0.069 0.0269 0.0277 0.0301 92.14%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.07 0.08 0.05 0.07 0.08 0.15 0.23 -
P/RPS 0.31 0.42 0.29 0.39 0.18 0.34 0.96 -52.96%
P/EPS -140.00 -133.33 125.00 -87.50 47.06 135.11 191.67 -
EY -0.71 -0.75 0.80 -1.14 2.13 0.74 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.38 0.54 0.62 0.94 1.21 -41.62%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 19/01/12 27/10/11 27/07/11 25/04/11 25/01/11 28/10/10 -
Price 0.09 0.07 0.07 0.05 0.08 0.12 0.17 -
P/RPS 0.40 0.37 0.41 0.28 0.18 0.27 0.71 -31.81%
P/EPS -180.00 -116.67 175.00 -62.50 47.06 108.09 141.67 -
EY -0.56 -0.86 0.57 -1.60 2.13 0.93 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.54 0.38 0.62 0.75 0.89 -15.62%

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