[XOXNET] QoQ TTM Result on 31-Aug-2008 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-Aug-2008 [#3]
Profit Trend
QoQ- -20.06%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 20,629 24,398 28,932 29,995 29,054 27,803 23,808 -9.10%
PBT -957 923 3,163 4,281 5,291 5,284 4,346 -
Tax -24 -34 -98 -253 -252 -350 -307 -81.68%
NP -981 889 3,065 4,028 5,039 4,934 4,039 -
-
NP to SH -981 889 3,065 4,028 5,039 4,934 4,039 -
-
Tax Rate - 3.68% 3.10% 5.91% 4.76% 6.62% 7.06% -
Total Cost 21,610 23,509 25,867 25,967 24,015 22,869 19,769 6.11%
-
Net Worth 29,071 31,043 31,909 30,927 31,074 31,126 29,266 -0.44%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 29,071 31,043 31,909 30,927 31,074 31,126 29,266 -0.44%
NOSH 161,509 163,384 159,545 162,777 163,548 163,823 162,592 -0.44%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin -4.76% 3.64% 10.59% 13.43% 17.34% 17.75% 16.96% -
ROE -3.37% 2.86% 9.61% 13.02% 16.22% 15.85% 13.80% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 12.77 14.93 18.13 18.43 17.76 16.97 14.64 -8.70%
EPS -0.61 0.54 1.92 2.47 3.08 3.01 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.20 0.19 0.19 0.19 0.18 0.00%
Adjusted Per Share Value based on latest NOSH - 162,777
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 1.82 2.15 2.55 2.64 2.56 2.45 2.10 -9.09%
EPS -0.09 0.08 0.27 0.35 0.44 0.43 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0256 0.0273 0.0281 0.0272 0.0274 0.0274 0.0258 -0.51%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.10 0.08 0.13 0.19 0.18 0.22 0.29 -
P/RPS 0.78 0.54 0.72 1.03 1.01 1.30 1.98 -46.23%
P/EPS -16.46 14.70 6.77 7.68 5.84 7.30 11.67 -
EY -6.07 6.80 14.78 13.02 17.12 13.69 8.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.65 1.00 0.95 1.16 1.61 -50.50%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 27/07/09 29/04/09 22/01/09 29/10/08 25/07/08 28/04/08 29/01/08 -
Price 0.10 0.17 0.33 0.13 0.19 0.28 0.25 -
P/RPS 0.78 1.14 1.82 0.71 1.07 1.65 1.71 -40.71%
P/EPS -16.46 31.24 17.18 5.25 6.17 9.30 10.06 -
EY -6.07 3.20 5.82 19.03 16.22 10.76 9.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.89 1.65 0.68 1.00 1.47 1.39 -45.42%

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