[XOXNET] QoQ TTM Result on 31-Aug-2007 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-Aug-2007 [#3]
Profit Trend
QoQ- 141.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 29,054 27,803 23,808 16,147 9,758 3,718 0 -
PBT 5,291 5,284 4,346 2,865 1,257 240 0 -
Tax -252 -350 -307 -140 -129 -21 0 -
NP 5,039 4,934 4,039 2,725 1,128 219 0 -
-
NP to SH 5,039 4,934 4,039 2,725 1,128 219 0 -
-
Tax Rate 4.76% 6.62% 7.06% 4.89% 10.26% 8.75% - -
Total Cost 24,015 22,869 19,769 13,422 8,630 3,499 0 -
-
Net Worth 31,074 31,126 29,266 27,703 25,515 17,033 0 -
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 31,074 31,126 29,266 27,703 25,515 17,033 0 -
NOSH 163,548 163,823 162,592 162,959 159,473 121,666 0 -
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 17.34% 17.75% 16.96% 16.88% 11.56% 5.89% 0.00% -
ROE 16.22% 15.85% 13.80% 9.84% 4.42% 1.29% 0.00% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 17.76 16.97 14.64 9.91 6.12 3.06 0.00 -
EPS 3.08 3.01 2.48 1.67 0.71 0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.17 0.16 0.14 0.13 28.75%
Adjusted Per Share Value based on latest NOSH - 162,959
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 2.56 2.45 2.10 1.42 0.86 0.33 0.00 -
EPS 0.44 0.43 0.36 0.24 0.10 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0274 0.0258 0.0244 0.0225 0.015 0.13 -64.55%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 - - -
Price 0.18 0.22 0.29 0.40 0.48 0.00 0.00 -
P/RPS 1.01 1.30 1.98 4.04 7.84 0.00 0.00 -
P/EPS 5.84 7.30 11.67 23.92 67.86 0.00 0.00 -
EY 17.12 13.69 8.57 4.18 1.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 1.61 2.35 3.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 25/07/08 28/04/08 29/01/08 - - - - -
Price 0.19 0.28 0.25 0.00 0.00 0.00 0.00 -
P/RPS 1.07 1.65 1.71 0.00 0.00 0.00 0.00 -
P/EPS 6.17 9.30 10.06 0.00 0.00 0.00 0.00 -
EY 16.22 10.76 9.94 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 1.00 1.47 1.39 0.00 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