[XOXNET] QoQ Annualized Quarter Result on 30-Nov-2009 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- -64.82%
YoY- -245.84%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 71,042 20,722 24,620 14,727 15,177 13,402 12,716 213.86%
PBT 852 156 240 -4,519 -2,701 -3,836 -4,248 -
Tax -376 -48 -52 49 -10 0 0 -
NP 476 108 188 -4,470 -2,712 -3,836 -4,248 -
-
NP to SH 370 108 188 -4,470 -2,712 -3,836 -4,248 -
-
Tax Rate 44.13% 30.77% 21.67% - - - - -
Total Cost 70,566 20,614 24,432 19,197 17,889 17,238 16,964 157.97%
-
Net Worth 33,012 30,600 26,633 27,733 29,289 29,257 31,043 4.17%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 33,012 30,600 26,633 27,733 29,289 29,257 31,043 4.17%
NOSH 173,749 180,000 156,666 163,138 162,720 162,542 163,384 4.17%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 0.67% 0.52% 0.76% -30.35% -17.87% -28.62% -33.41% -
ROE 1.12% 0.35% 0.71% -16.12% -9.26% -13.11% -13.68% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 40.89 11.51 15.71 9.03 9.33 8.25 7.78 201.37%
EPS 0.21 0.06 0.12 -2.74 -1.67 -2.36 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.17 0.17 0.18 0.18 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 163,489
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 6.25 1.82 2.17 1.30 1.34 1.18 1.12 213.62%
EPS 0.03 0.01 0.02 -0.39 -0.24 -0.34 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0269 0.0234 0.0244 0.0258 0.0258 0.0273 4.33%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.23 0.28 0.16 0.14 0.10 0.10 0.08 -
P/RPS 0.56 2.43 1.02 1.55 1.07 1.21 1.03 -33.31%
P/EPS 107.81 466.67 133.33 -5.11 -6.00 -4.24 -3.08 -
EY 0.93 0.21 0.75 -19.57 -16.67 -23.60 -32.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.65 0.94 0.82 0.56 0.56 0.42 102.07%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 26/07/10 26/04/10 28/01/10 26/10/09 27/07/09 29/04/09 -
Price 0.17 0.27 0.25 0.15 0.14 0.10 0.17 -
P/RPS 0.42 2.35 1.59 1.66 1.50 1.21 2.18 -66.54%
P/EPS 79.69 450.00 208.33 -5.47 -8.40 -4.24 -6.54 -
EY 1.25 0.22 0.48 -18.27 -11.90 -23.60 -15.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.59 1.47 0.88 0.78 0.56 0.89 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