[XOXNET] QoQ Annualized Quarter Result on 28-Feb-2009 [#1]

Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
28-Feb-2009 [#1]
Profit Trend
QoQ- -238.6%
YoY- -195.33%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 14,727 15,177 13,402 12,716 28,994 29,861 30,008 -37.75%
PBT -4,519 -2,701 -3,836 -4,248 3,163 3,733 4,404 -
Tax 49 -10 0 0 -98 -114 -148 -
NP -4,470 -2,712 -3,836 -4,248 3,065 3,618 4,256 -
-
NP to SH -4,470 -2,712 -3,836 -4,248 3,065 3,618 4,256 -
-
Tax Rate - - - - 3.10% 3.05% 3.36% -
Total Cost 19,197 17,889 17,238 16,964 25,929 26,242 25,752 -17.77%
-
Net Worth 27,733 29,289 29,257 31,043 32,606 30,877 30,864 -6.87%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 27,733 29,289 29,257 31,043 32,606 30,877 30,864 -6.87%
NOSH 163,138 162,720 162,542 163,384 163,031 162,514 162,442 0.28%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin -30.35% -17.87% -28.62% -33.41% 10.57% 12.12% 14.18% -
ROE -16.12% -9.26% -13.11% -13.68% 9.40% 11.72% 13.79% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 9.03 9.33 8.25 7.78 17.78 18.37 18.47 -37.91%
EPS -2.74 -1.67 -2.36 -2.60 1.88 2.23 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.19 0.20 0.19 0.19 -7.14%
Adjusted Per Share Value based on latest NOSH - 163,384
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 1.30 1.34 1.18 1.12 2.55 2.63 2.64 -37.61%
EPS -0.39 -0.24 -0.34 -0.37 0.27 0.32 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0258 0.0258 0.0273 0.0287 0.0272 0.0272 -6.98%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.14 0.10 0.10 0.08 0.13 0.19 0.18 -
P/RPS 1.55 1.07 1.21 1.03 0.73 1.03 0.97 36.64%
P/EPS -5.11 -6.00 -4.24 -3.08 6.91 8.53 6.87 -
EY -19.57 -16.67 -23.60 -32.50 14.46 11.72 14.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.56 0.56 0.42 0.65 1.00 0.95 -9.33%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 26/10/09 27/07/09 29/04/09 22/01/09 29/10/08 25/07/08 -
Price 0.15 0.14 0.10 0.17 0.33 0.13 0.19 -
P/RPS 1.66 1.50 1.21 2.18 1.86 0.71 1.03 37.42%
P/EPS -5.47 -8.40 -4.24 -6.54 17.55 5.84 7.25 -
EY -18.27 -11.90 -23.60 -15.29 5.70 17.13 13.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 0.56 0.89 1.65 0.68 1.00 -8.16%

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