[XOXNET] YoY TTM Result on 31-May-2008 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
25-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-May-2008 [#2]
Profit Trend
QoQ- 2.13%
YoY- 346.72%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 340,243 18,387 20,629 29,054 9,758 142.85%
PBT 2,847 -2,523 -957 5,291 1,257 22.65%
Tax -1,174 25 -24 -252 -129 73.62%
NP 1,673 -2,498 -981 5,039 1,128 10.34%
-
NP to SH 351 -2,498 -981 5,039 1,128 -25.29%
-
Tax Rate 41.24% - - 4.76% 10.26% -
Total Cost 338,570 20,885 21,610 24,015 8,630 150.11%
-
Net Worth 78,324 26,633 29,071 31,074 25,515 32.34%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 78,324 26,633 29,071 31,074 25,515 32.34%
NOSH 602,500 156,666 161,509 163,548 159,473 39.38%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 0.49% -13.59% -4.76% 17.34% 11.56% -
ROE 0.45% -9.38% -3.37% 16.22% 4.42% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 56.47 11.74 12.77 17.76 6.12 74.22%
EPS 0.06 -1.59 -0.61 3.08 0.71 -46.06%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.18 0.19 0.16 -5.05%
Adjusted Per Share Value based on latest NOSH - 163,548
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 29.96 1.62 1.82 2.56 0.86 142.79%
EPS 0.03 -0.22 -0.09 0.44 0.10 -25.97%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0235 0.0256 0.0274 0.0225 32.30%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.07 0.28 0.10 0.18 0.48 -
P/RPS 0.12 2.39 0.78 1.01 7.84 -64.80%
P/EPS 120.16 -17.56 -16.46 5.84 67.86 15.34%
EY 0.83 -5.69 -6.07 17.12 1.47 -13.30%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.65 0.56 0.95 3.00 -34.84%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 27/07/11 26/07/10 27/07/09 25/07/08 - -
Price 0.05 0.27 0.10 0.19 0.00 -
P/RPS 0.09 2.30 0.78 1.07 0.00 -
P/EPS 85.83 -16.93 -16.46 6.17 0.00 -
EY 1.17 -5.91 -6.07 16.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.59 0.56 1.00 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