[XOXNET] QoQ Quarter Result on 30-Nov-2011 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- -251.47%
YoY- -288.99%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 142,385 106,507 158,518 129,265 115,309 108,330 103,165 23.84%
PBT 1,407 489 546 1,058 863 317 1,283 6.31%
Tax -663 -356 -444 -942 -286 -299 -514 18.40%
NP 744 133 102 116 577 18 769 -2.16%
-
NP to SH 345 -229 -350 -412 272 -482 399 -9.19%
-
Tax Rate 47.12% 72.80% 81.32% 89.04% 33.14% 94.32% 40.06% -
Total Cost 141,641 106,374 158,416 129,149 114,732 108,312 102,396 24.02%
-
Net Worth 89,699 99,233 90,999 89,266 88,399 78,324 30,511 104.55%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 89,699 99,233 90,999 89,266 88,399 78,324 30,511 104.55%
NOSH 689,999 763,333 699,999 686,666 680,000 602,500 234,705 104.54%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 0.52% 0.12% 0.06% 0.09% 0.50% 0.02% 0.75% -
ROE 0.38% -0.23% -0.38% -0.46% 0.31% -0.62% 1.31% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 20.64 13.95 22.65 18.82 16.96 17.98 43.96 -39.45%
EPS 0.05 -0.03 -0.05 -0.06 0.04 -0.08 0.17 -55.60%
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 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 686,666
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 12.54 9.38 13.96 11.38 10.15 9.54 9.08 23.89%
EPS 0.03 -0.02 -0.03 -0.04 0.02 -0.04 0.04 -17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0874 0.0801 0.0786 0.0778 0.069 0.0269 104.40%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.09 0.06 0.07 0.08 0.05 0.07 0.08 -
P/RPS 0.44 0.43 0.31 0.42 0.29 0.39 0.18 80.97%
P/EPS 180.00 -200.00 -140.00 -133.33 125.00 -87.50 47.06 143.58%
EY 0.56 -0.50 -0.71 -0.75 0.80 -1.14 2.13 -58.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.54 0.62 0.38 0.54 0.62 7.35%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 31/07/12 27/04/12 19/01/12 27/10/11 27/07/11 25/04/11 -
Price 0.08 0.06 0.09 0.07 0.07 0.05 0.08 -
P/RPS 0.39 0.43 0.40 0.37 0.41 0.28 0.18 67.04%
P/EPS 160.00 -200.00 -180.00 -116.67 175.00 -62.50 47.06 125.26%
EY 0.63 -0.50 -0.56 -0.86 0.57 -1.60 2.13 -55.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.69 0.54 0.54 0.38 0.62 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