[XOXNET] YoY TTM Result on 30-Nov-2007 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#4]
Profit Trend
QoQ- 48.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 139,109 14,727 28,932 23,808 0 -
PBT 1,325 -4,519 3,163 4,346 0 -
Tax -385 49 -98 -307 0 -
NP 940 -4,470 3,065 4,039 0 -
-
NP to SH 488 -4,470 3,065 4,039 0 -
-
Tax Rate 29.06% - 3.10% 7.06% - -
Total Cost 138,169 19,197 25,867 19,769 0 -
-
Net Worth 31,418 27,793 31,909 29,266 0 -
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 31,418 27,793 31,909 29,266 0 -
NOSH 196,363 163,489 159,545 162,592 0 -
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 0.68% -30.35% 10.59% 16.96% 0.00% -
ROE 1.55% -16.08% 9.61% 13.80% 0.00% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 70.84 9.01 18.13 14.64 0.00 -
EPS 0.25 -2.73 1.92 2.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.20 0.18 0.13 5.32%
Adjusted Per Share Value based on latest NOSH - 162,592
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 12.25 1.30 2.55 2.10 0.00 -
EPS 0.04 -0.39 0.27 0.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0245 0.0281 0.0258 0.13 -32.04%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 0.15 0.14 0.13 0.29 0.00 -
P/RPS 0.21 1.55 0.72 1.98 0.00 -
P/EPS 60.36 -5.12 6.77 11.67 0.00 -
EY 1.66 -19.53 14.78 8.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.65 1.61 0.00 -
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 25/01/11 28/01/10 22/01/09 29/01/08 - -
Price 0.12 0.15 0.33 0.25 0.00 -
P/RPS 0.17 1.67 1.82 1.71 0.00 -
P/EPS 48.29 -5.49 17.18 10.06 0.00 -
EY 2.07 -18.23 5.82 9.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 1.65 1.39 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