[XOXNET] QoQ TTM Result on 31-Aug-2011 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-Aug-2011 [#3]
Profit Trend
QoQ- 15.95%
YoY- 118.79%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 509,599 511,422 456,069 412,632 340,243 236,119 139,109 137.45%
PBT 2,956 2,784 3,521 3,157 2,847 2,548 1,325 70.65%
Tax -2,028 -1,971 -2,041 -1,202 -1,174 -886 -385 202.43%
NP 928 813 1,480 1,955 1,673 1,662 940 -0.85%
-
NP to SH -719 -972 -223 407 351 840 488 -
-
Tax Rate 68.61% 70.80% 57.97% 38.07% 41.24% 34.77% 29.06% -
Total Cost 508,671 510,609 454,589 410,677 338,570 234,457 138,169 138.23%
-
Net Worth 99,233 90,999 89,266 88,399 78,324 30,511 31,418 115.12%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 99,233 90,999 89,266 88,399 78,324 30,511 31,418 115.12%
NOSH 763,333 699,999 686,666 680,000 602,500 234,705 196,363 147.02%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.18% 0.16% 0.32% 0.47% 0.49% 0.70% 0.68% -
ROE -0.72% -1.07% -0.25% 0.46% 0.45% 2.75% 1.55% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 66.76 73.06 66.42 60.68 56.47 100.60 70.84 -3.87%
EPS -0.09 -0.14 -0.03 0.06 0.06 0.36 0.25 -
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 0.16 -12.91%
Adjusted Per Share Value based on latest NOSH - 680,000
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 44.87 45.03 40.16 36.33 29.96 20.79 12.25 137.43%
EPS -0.06 -0.09 -0.02 0.04 0.03 0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.0801 0.0786 0.0778 0.069 0.0269 0.0277 114.97%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.06 0.07 0.08 0.05 0.07 0.08 0.15 -
P/RPS 0.09 0.10 0.12 0.08 0.12 0.08 0.21 -43.12%
P/EPS -63.70 -50.41 -246.34 83.54 120.16 22.35 60.36 -
EY -1.57 -1.98 -0.41 1.20 0.83 4.47 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.62 0.38 0.54 0.62 0.94 -37.87%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 27/04/12 19/01/12 27/10/11 27/07/11 25/04/11 25/01/11 -
Price 0.06 0.09 0.07 0.07 0.05 0.08 0.12 -
P/RPS 0.09 0.12 0.11 0.12 0.09 0.08 0.17 -34.53%
P/EPS -63.70 -64.81 -215.55 116.95 85.83 22.35 48.29 -
EY -1.57 -1.54 -0.46 0.86 1.17 4.47 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.69 0.54 0.54 0.38 0.62 0.75 -27.79%

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