[XOXNET] QoQ TTM Result on 29-Feb-2008 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- 22.16%
YoY- 2152.97%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 28,932 29,995 29,054 27,803 23,808 16,147 9,758 105.97%
PBT 3,163 4,281 5,291 5,284 4,346 2,865 1,257 84.69%
Tax -98 -253 -252 -350 -307 -140 -129 -16.70%
NP 3,065 4,028 5,039 4,934 4,039 2,725 1,128 94.36%
-
NP to SH 3,065 4,028 5,039 4,934 4,039 2,725 1,128 94.36%
-
Tax Rate 3.10% 5.91% 4.76% 6.62% 7.06% 4.89% 10.26% -
Total Cost 25,867 25,967 24,015 22,869 19,769 13,422 8,630 107.46%
-
Net Worth 31,909 30,927 31,074 31,126 29,266 27,703 25,515 16.02%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 31,909 30,927 31,074 31,126 29,266 27,703 25,515 16.02%
NOSH 159,545 162,777 163,548 163,823 162,592 162,959 159,473 0.03%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 10.59% 13.43% 17.34% 17.75% 16.96% 16.88% 11.56% -
ROE 9.61% 13.02% 16.22% 15.85% 13.80% 9.84% 4.42% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 18.13 18.43 17.76 16.97 14.64 9.91 6.12 105.85%
EPS 1.92 2.47 3.08 3.01 2.48 1.67 0.71 93.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.19 0.18 0.17 0.16 15.99%
Adjusted Per Share Value based on latest NOSH - 163,823
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 2.55 2.64 2.56 2.45 2.10 1.42 0.86 105.98%
EPS 0.27 0.35 0.44 0.43 0.36 0.24 0.10 93.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0272 0.0274 0.0274 0.0258 0.0244 0.0225 15.92%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.13 0.19 0.18 0.22 0.29 0.40 0.48 -
P/RPS 0.72 1.03 1.01 1.30 1.98 4.04 7.84 -79.55%
P/EPS 6.77 7.68 5.84 7.30 11.67 23.92 67.86 -78.39%
EY 14.78 13.02 17.12 13.69 8.57 4.18 1.47 363.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.00 0.95 1.16 1.61 2.35 3.00 -63.82%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 29/10/08 25/07/08 28/04/08 29/01/08 - - -
Price 0.33 0.13 0.19 0.28 0.25 0.00 0.00 -
P/RPS 1.82 0.71 1.07 1.65 1.71 0.00 0.00 -
P/EPS 17.18 5.25 6.17 9.30 10.06 0.00 0.00 -
EY 5.82 19.03 16.22 10.76 9.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.68 1.00 1.47 1.39 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