[XOXNET] QoQ TTM 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- 72.13%
YoY- 124.99%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 456,069 412,632 340,243 236,119 139,109 56,625 18,387 748.85%
PBT 3,521 3,157 2,847 2,548 1,325 -1,862 -2,523 -
Tax -2,041 -1,202 -1,174 -886 -385 -225 25 -
NP 1,480 1,955 1,673 1,662 940 -2,087 -2,498 -
-
NP to SH -223 407 351 840 488 -2,166 -2,498 -79.99%
-
Tax Rate 57.97% 38.07% 41.24% 34.77% 29.06% - - -
Total Cost 454,589 410,677 338,570 234,457 138,169 58,712 20,885 678.11%
-
Net Worth 89,266 88,399 78,324 30,511 31,418 34,200 26,633 123.79%
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 89,266 88,399 78,324 30,511 31,418 34,200 26,633 123.79%
NOSH 686,666 680,000 602,500 234,705 196,363 180,000 156,666 167.58%
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 0.32% 0.47% 0.49% 0.70% 0.68% -3.69% -13.59% -
ROE -0.25% 0.46% 0.45% 2.75% 1.55% -6.33% -9.38% -
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 66.42 60.68 56.47 100.60 70.84 31.46 11.74 217.17%
EPS -0.03 0.06 0.06 0.36 0.25 -1.20 -1.59 -92.89%
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 40.14 36.32 29.95 20.78 12.24 4.98 1.62 748.25%
EPS -0.02 0.04 0.03 0.07 0.04 -0.19 -0.22 -79.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0778 0.0689 0.0269 0.0277 0.0301 0.0234 124.12%
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 0.12 0.08 0.12 0.08 0.21 0.73 2.39 -86.36%
P/EPS -246.34 83.54 120.16 22.35 60.36 -19.11 -17.56 480.73%
EY -0.41 1.20 0.83 4.47 1.66 -5.23 -5.69 -82.65%
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 0.11 0.12 0.09 0.08 0.17 0.54 2.30 -86.79%
P/EPS -215.55 116.95 85.83 22.35 48.29 -14.13 -16.93 444.40%
EY -0.46 0.86 1.17 4.47 2.07 -7.08 -5.91 -81.74%
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