[XOXNET] QoQ Cumulative Quarter Result on 31-May-2009 [#2]

Announcement Date
27-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-May-2009 [#2]
Profit Trend
QoQ- -80.6%
YoY- -190.13%
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 6,155 14,727 11,383 6,701 3,179 28,994 22,396 -57.82%
PBT 60 -4,519 -2,026 -1,918 -1,062 3,163 2,800 -92.33%
Tax -13 49 -8 0 0 -98 -86 -71.72%
NP 47 -4,470 -2,034 -1,918 -1,062 3,065 2,714 -93.35%
-
NP to SH 47 -4,470 -2,034 -1,918 -1,062 3,065 2,714 -93.35%
-
Tax Rate 21.67% - - - - 3.10% 3.07% -
Total Cost 6,108 19,197 13,417 8,619 4,241 25,929 19,682 -54.26%
-
Net Worth 26,633 27,733 29,289 29,257 31,043 32,606 30,877 -9.41%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 26,633 27,733 29,289 29,257 31,043 32,606 30,877 -9.41%
NOSH 156,666 163,138 162,720 162,542 163,384 163,031 162,514 -2.42%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 0.76% -30.35% -17.87% -28.62% -33.41% 10.57% 12.12% -
ROE 0.18% -16.12% -6.94% -6.56% -3.42% 9.40% 8.79% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 3.93 9.03 7.00 4.12 1.95 17.78 13.78 -56.77%
EPS 0.03 -2.74 -1.25 -1.18 -0.65 1.88 1.67 -93.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.18 0.18 0.19 0.20 0.19 -7.16%
Adjusted Per Share Value based on latest NOSH - 161,509
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 0.54 1.30 1.00 0.59 0.28 2.55 1.97 -57.90%
EPS 0.00 -0.39 -0.18 -0.17 -0.09 0.27 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0244 0.0258 0.0258 0.0273 0.0287 0.0272 -9.31%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.16 0.14 0.10 0.10 0.08 0.13 0.19 -
P/RPS 4.07 1.55 1.43 2.43 4.11 0.73 1.38 106.06%
P/EPS 533.33 -5.11 -8.00 -8.47 -12.31 6.91 11.38 1209.06%
EY 0.19 -19.57 -12.50 -11.80 -8.12 14.46 8.79 -92.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.56 0.56 0.42 0.65 1.00 -4.05%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 26/04/10 28/01/10 26/10/09 27/07/09 29/04/09 22/01/09 29/10/08 -
Price 0.25 0.15 0.14 0.10 0.17 0.33 0.13 -
P/RPS 6.36 1.66 2.00 2.43 8.74 1.86 0.94 258.98%
P/EPS 833.33 -5.47 -11.20 -8.47 -26.15 17.55 7.78 2174.79%
EY 0.12 -18.27 -8.93 -11.80 -3.82 5.70 12.85 -95.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.88 0.78 0.56 0.89 1.65 0.68 67.42%

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