[XOXNET] QoQ TTM Result on 31-May-2011 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-May-2011 [#2]
Profit Trend
QoQ- -58.21%
YoY- 114.05%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 511,422 456,069 412,632 340,243 236,119 139,109 56,625 334.27%
PBT 2,784 3,521 3,157 2,847 2,548 1,325 -1,862 -
Tax -1,971 -2,041 -1,202 -1,174 -886 -385 -225 325.51%
NP 813 1,480 1,955 1,673 1,662 940 -2,087 -
-
NP to SH -972 -223 407 351 840 488 -2,166 -41.41%
-
Tax Rate 70.80% 57.97% 38.07% 41.24% 34.77% 29.06% - -
Total Cost 510,609 454,589 410,677 338,570 234,457 138,169 58,712 323.46%
-
Net Worth 90,999 89,266 88,399 78,324 30,511 31,418 34,200 92.13%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 90,999 89,266 88,399 78,324 30,511 31,418 34,200 92.13%
NOSH 699,999 686,666 680,000 602,500 234,705 196,363 180,000 147.50%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 0.16% 0.32% 0.47% 0.49% 0.70% 0.68% -3.69% -
ROE -1.07% -0.25% 0.46% 0.45% 2.75% 1.55% -6.33% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 73.06 66.42 60.68 56.47 100.60 70.84 31.46 75.45%
EPS -0.14 -0.03 0.06 0.06 0.36 0.25 -1.20 -76.15%
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 0.16 0.19 -22.37%
Adjusted Per Share Value based on latest NOSH - 602,500
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 45.03 40.16 36.33 29.96 20.79 12.25 4.99 334.02%
EPS -0.09 -0.02 0.04 0.03 0.07 0.04 -0.19 -39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0786 0.0778 0.069 0.0269 0.0277 0.0301 92.14%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.07 0.08 0.05 0.07 0.08 0.15 0.23 -
P/RPS 0.10 0.12 0.08 0.12 0.08 0.21 0.73 -73.45%
P/EPS -50.41 -246.34 83.54 120.16 22.35 60.36 -19.11 91.02%
EY -1.98 -0.41 1.20 0.83 4.47 1.66 -5.23 -47.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.38 0.54 0.62 0.94 1.21 -41.62%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 19/01/12 27/10/11 27/07/11 25/04/11 25/01/11 28/10/10 -
Price 0.09 0.07 0.07 0.05 0.08 0.12 0.17 -
P/RPS 0.12 0.11 0.12 0.09 0.08 0.17 0.54 -63.34%
P/EPS -64.81 -215.55 116.95 85.83 22.35 48.29 -14.13 176.31%
EY -1.54 -0.46 0.86 1.17 4.47 2.07 -7.08 -63.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.54 0.38 0.62 0.75 0.89 -15.62%

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