[XOXNET] QoQ Annualized Quarter Result on 28-Feb-2011 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
28-Feb-2011 [#1]
Profit Trend
QoQ- 221.13%
YoY- 748.94%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 456,135 435,832 422,990 412,660 138,930 71,042 20,722 683.95%
PBT 3,490 3,282 3,200 5,132 1,356 852 156 692.46%
Tax -1,741 -1,464 -1,626 -2,056 -408 -376 -48 993.34%
NP 1,749 1,818 1,574 3,076 948 476 108 539.01%
-
NP to SH 45 250 -166 1,596 497 370 108 -44.18%
-
Tax Rate 49.89% 44.61% 50.81% 40.06% 30.09% 44.13% 30.77% -
Total Cost 454,386 434,013 421,416 409,584 137,982 70,566 20,614 684.67%
-
Net Worth 58,499 61,099 53,949 30,511 31,743 33,012 30,600 53.97%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 58,499 61,099 53,949 30,511 31,743 33,012 30,600 53.97%
NOSH 450,000 469,998 415,000 234,705 198,400 173,749 180,000 84.09%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 0.38% 0.42% 0.37% 0.75% 0.68% 0.67% 0.52% -
ROE 0.08% 0.41% -0.31% 5.23% 1.57% 1.12% 0.35% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 101.36 92.73 101.93 175.82 70.03 40.89 11.51 325.87%
EPS 0.01 0.05 -0.04 0.68 0.28 0.21 0.06 -69.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.16 0.19 0.17 -16.36%
Adjusted Per Share Value based on latest NOSH - 234,705
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 40.16 38.38 37.24 36.34 12.23 6.26 1.82 685.23%
EPS 0.00 0.02 -0.01 0.14 0.04 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0538 0.0475 0.0269 0.028 0.0291 0.0269 54.12%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.08 0.05 0.07 0.08 0.15 0.23 0.28 -
P/RPS 0.08 0.05 0.07 0.05 0.21 0.56 2.43 -89.70%
P/EPS 800.00 93.75 -175.00 11.76 59.88 107.81 466.67 43.18%
EY 0.13 1.07 -0.57 8.50 1.67 0.93 0.21 -27.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.54 0.62 0.94 1.21 1.65 -47.89%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 19/01/12 27/10/11 27/07/11 25/04/11 25/01/11 28/10/10 26/07/10 -
Price 0.07 0.07 0.05 0.08 0.12 0.17 0.27 -
P/RPS 0.07 0.08 0.05 0.05 0.17 0.42 2.35 -90.37%
P/EPS 700.00 131.25 -125.00 11.76 47.90 79.69 450.00 34.21%
EY 0.14 0.76 -0.80 8.50 2.09 1.25 0.22 -25.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.38 0.62 0.75 0.89 1.59 -51.29%

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