[XOXNET] QoQ Annualized Quarter Result on 30-Nov-2006 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
30-Nov-2006 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 21,529 19,516 14,872 0 0 0 0 -
PBT 3,820 2,514 960 0 0 0 0 -
Tax -186 -258 -84 0 0 0 0 -
NP 3,633 2,256 876 0 0 0 0 -
-
NP to SH 3,633 2,256 876 0 0 0 0 -
-
Tax Rate 4.87% 10.26% 8.75% - - - - -
Total Cost 17,896 17,260 13,996 0 0 0 0 -
-
Net Worth 27,574 22,559 17,033 0 0 0 0 -
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 27,574 22,559 17,033 0 0 0 0 -
NOSH 162,202 140,999 121,666 0 0 0 0 -
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 16.88% 11.56% 5.89% 0.00% 0.00% 0.00% 0.00% -
ROE 13.18% 10.00% 5.14% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 13.27 13.84 12.22 0.00 0.00 0.00 0.00 -
EPS 2.24 1.60 0.72 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.14 0.13 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 1.90 1.72 1.31 0.00 0.00 0.00 0.00 -
EPS 0.32 0.20 0.08 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0199 0.015 0.13 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 - - - - - -
Price 0.40 0.48 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.01 3.47 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.86 30.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.60 3.33 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 3.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 30/07/07 30/04/07 - - - - -
Price 0.29 0.40 0.60 0.00 0.00 0.00 0.00 -
P/RPS 2.18 2.89 4.91 0.00 0.00 0.00 0.00 -
P/EPS 12.95 25.00 83.33 0.00 0.00 0.00 0.00 -
EY 7.72 4.00 1.20 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.50 4.29 0.00 0.00 0.00 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