[XOXNET] QoQ TTM Result on 30-Nov-2007 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#4]
Profit Trend
QoQ- 48.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 29,995 29,054 27,803 23,808 16,147 9,758 3,718 299.71%
PBT 4,281 5,291 5,284 4,346 2,865 1,257 240 576.75%
Tax -253 -252 -350 -307 -140 -129 -21 421.58%
NP 4,028 5,039 4,934 4,039 2,725 1,128 219 590.66%
-
NP to SH 4,028 5,039 4,934 4,039 2,725 1,128 219 590.66%
-
Tax Rate 5.91% 4.76% 6.62% 7.06% 4.89% 10.26% 8.75% -
Total Cost 25,967 24,015 22,869 19,769 13,422 8,630 3,499 278.16%
-
Net Worth 30,927 31,074 31,126 29,266 27,703 25,515 17,033 48.56%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 30,927 31,074 31,126 29,266 27,703 25,515 17,033 48.56%
NOSH 162,777 163,548 163,823 162,592 162,959 159,473 121,666 21.31%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 13.43% 17.34% 17.75% 16.96% 16.88% 11.56% 5.89% -
ROE 13.02% 16.22% 15.85% 13.80% 9.84% 4.42% 1.29% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 18.43 17.76 16.97 14.64 9.91 6.12 3.06 229.23%
EPS 2.47 3.08 3.01 2.48 1.67 0.71 0.18 468.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.17 0.16 0.14 22.46%
Adjusted Per Share Value based on latest NOSH - 162,592
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 2.64 2.56 2.45 2.10 1.42 0.86 0.33 297.48%
EPS 0.35 0.44 0.43 0.36 0.24 0.10 0.02 568.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.0274 0.0274 0.0258 0.0244 0.0225 0.015 48.43%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 - -
Price 0.19 0.18 0.22 0.29 0.40 0.48 0.00 -
P/RPS 1.03 1.01 1.30 1.98 4.04 7.84 0.00 -
P/EPS 7.68 5.84 7.30 11.67 23.92 67.86 0.00 -
EY 13.02 17.12 13.69 8.57 4.18 1.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.16 1.61 2.35 3.00 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 25/07/08 28/04/08 29/01/08 - - - -
Price 0.13 0.19 0.28 0.25 0.00 0.00 0.00 -
P/RPS 0.71 1.07 1.65 1.71 0.00 0.00 0.00 -
P/EPS 5.25 6.17 9.30 10.06 0.00 0.00 0.00 -
EY 19.03 16.22 10.76 9.94 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.00 1.47 1.39 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