[XOXNET] YoY 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
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 523,511 494,202 511,422 236,119 17,703 24,398 27,803 63.07%
PBT 3,793 2,122 2,784 2,548 -3,397 923 5,284 -5.37%
Tax -1,121 -2,304 -1,971 -886 36 -34 -350 21.39%
NP 2,672 -182 813 1,662 -3,361 889 4,934 -9.71%
-
NP to SH 1,816 -1,628 -972 840 -3,361 889 4,934 -15.33%
-
Tax Rate 29.55% 108.58% 70.80% 34.77% - 3.68% 6.62% -
Total Cost 520,839 494,384 510,609 234,457 21,064 23,509 22,869 68.32%
-
Net Worth 130,199 1,258,399 90,999 30,511 26,633 31,043 31,126 26.92%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 130,199 1,258,399 90,999 30,511 26,633 31,043 31,126 26.92%
NOSH 1,085,000 9,680,000 699,999 234,705 156,666 163,384 163,823 37.01%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 0.51% -0.04% 0.16% 0.70% -18.99% 3.64% 17.75% -
ROE 1.39% -0.13% -1.07% 2.75% -12.62% 2.86% 15.85% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 48.25 5.11 73.06 100.60 11.30 14.93 16.97 19.01%
EPS 0.17 -0.02 -0.14 0.36 -2.15 0.54 3.01 -38.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.17 0.19 0.19 -7.36%
Adjusted Per Share Value based on latest NOSH - 234,705
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 46.08 43.50 45.02 20.78 1.56 2.15 2.45 63.03%
EPS 0.16 -0.14 -0.09 0.07 -0.30 0.08 0.43 -15.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 1.1076 0.0801 0.0269 0.0234 0.0273 0.0274 26.91%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.08 0.07 0.07 0.08 0.16 0.08 0.22 -
P/RPS 0.17 1.37 0.10 0.08 1.42 0.54 1.30 -28.74%
P/EPS 47.80 -416.22 -50.41 22.35 -7.46 14.70 7.30 36.75%
EY 2.09 -0.24 -1.98 4.47 -13.41 6.80 13.69 -26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.54 0.62 0.94 0.42 1.16 -8.73%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/04/14 29/04/13 27/04/12 25/04/11 26/04/10 29/04/09 28/04/08 -
Price 0.07 0.06 0.09 0.08 0.25 0.17 0.28 -
P/RPS 0.15 1.18 0.12 0.08 2.21 1.14 1.65 -32.93%
P/EPS 41.82 -356.76 -64.81 22.35 -11.65 31.24 9.30 28.45%
EY 2.39 -0.28 -1.54 4.47 -8.58 3.20 10.76 -22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.69 0.62 1.47 0.89 1.47 -14.35%

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