[XOXNET] QoQ TTM Result on 30-Nov-2011 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- -154.79%
YoY- -145.7%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 536,675 509,599 511,422 456,069 412,632 340,243 236,119 72.44%
PBT 3,500 2,956 2,784 3,521 3,157 2,847 2,548 23.45%
Tax -2,405 -2,028 -1,971 -2,041 -1,202 -1,174 -886 94.00%
NP 1,095 928 813 1,480 1,955 1,673 1,662 -24.18%
-
NP to SH -646 -719 -972 -223 407 351 840 -
-
Tax Rate 68.71% 68.61% 70.80% 57.97% 38.07% 41.24% 34.77% -
Total Cost 535,580 508,671 510,609 454,589 410,677 338,570 234,457 73.01%
-
Net Worth 89,699 99,233 90,999 89,266 88,399 78,324 30,511 104.55%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 89,699 99,233 90,999 89,266 88,399 78,324 30,511 104.55%
NOSH 689,999 763,333 699,999 686,666 680,000 602,500 234,705 104.54%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 0.20% 0.18% 0.16% 0.32% 0.47% 0.49% 0.70% -
ROE -0.72% -0.72% -1.07% -0.25% 0.46% 0.45% 2.75% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 77.78 66.76 73.06 66.42 60.68 56.47 100.60 -15.69%
EPS -0.09 -0.09 -0.14 -0.03 0.06 0.06 0.36 -
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 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 686,666
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 47.25 44.87 45.03 40.16 36.33 29.96 20.79 72.43%
EPS -0.06 -0.06 -0.09 -0.02 0.04 0.03 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0874 0.0801 0.0786 0.0778 0.069 0.0269 104.40%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.09 0.06 0.07 0.08 0.05 0.07 0.08 -
P/RPS 0.12 0.09 0.10 0.12 0.08 0.12 0.08 30.87%
P/EPS -96.13 -63.70 -50.41 -246.34 83.54 120.16 22.35 -
EY -1.04 -1.57 -1.98 -0.41 1.20 0.83 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.54 0.62 0.38 0.54 0.62 7.35%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 31/07/12 27/04/12 19/01/12 27/10/11 27/07/11 25/04/11 -
Price 0.08 0.06 0.09 0.07 0.07 0.05 0.08 -
P/RPS 0.10 0.09 0.12 0.11 0.12 0.09 0.08 15.96%
P/EPS -85.45 -63.70 -64.81 -215.55 116.95 85.83 22.35 -
EY -1.17 -1.57 -1.54 -0.46 0.86 1.17 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.69 0.54 0.54 0.38 0.62 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