[XOXNET] QoQ Cumulative Quarter Result on 31-May-2010 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 14.89%
YoY- 102.82%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 103,165 138,930 53,282 10,361 6,155 14,727 11,383 336.45%
PBT 1,283 1,356 639 78 60 -4,519 -2,026 -
Tax -514 -408 -282 -24 -13 49 -8 1516.44%
NP 769 948 357 54 47 -4,470 -2,034 -
-
NP to SH 399 497 278 54 47 -4,470 -2,034 -
-
Tax Rate 40.06% 30.09% 44.13% 30.77% 21.67% - - -
Total Cost 102,396 137,982 52,925 10,307 6,108 19,197 13,417 289.07%
-
Net Worth 30,511 31,743 33,012 30,600 26,633 27,733 29,289 2.77%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 30,511 31,743 33,012 30,600 26,633 27,733 29,289 2.77%
NOSH 234,705 198,400 173,750 180,000 156,666 163,138 162,720 27.74%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 0.75% 0.68% 0.67% 0.52% 0.76% -30.35% -17.87% -
ROE 1.31% 1.57% 0.84% 0.18% 0.18% -16.12% -6.94% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 43.96 70.03 30.67 5.76 3.93 9.03 7.00 241.53%
EPS 0.17 0.28 0.16 0.03 0.03 -2.74 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.19 0.17 0.17 0.17 0.18 -19.55%
Adjusted Per Share Value based on latest NOSH - 156,666
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 9.08 12.23 4.69 0.91 0.54 1.30 1.00 336.99%
EPS 0.04 0.04 0.02 0.00 0.00 -0.39 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.028 0.0291 0.0269 0.0235 0.0244 0.0258 2.83%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.08 0.15 0.23 0.28 0.16 0.14 0.10 -
P/RPS 0.18 0.21 0.75 4.86 4.07 1.55 1.43 -74.97%
P/EPS 47.06 59.88 143.75 933.33 533.33 -5.11 -8.00 -
EY 2.13 1.67 0.70 0.11 0.19 -19.57 -12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.94 1.21 1.65 0.94 0.82 0.56 7.04%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 25/01/11 28/10/10 26/07/10 26/04/10 28/01/10 26/10/09 -
Price 0.08 0.12 0.17 0.27 0.25 0.15 0.14 -
P/RPS 0.18 0.17 0.55 4.69 6.36 1.66 2.00 -80.00%
P/EPS 47.06 47.90 106.25 900.00 833.33 -5.47 -11.20 -
EY 2.13 2.09 0.94 0.11 0.12 -18.27 -8.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.89 1.59 1.47 0.88 0.78 -14.22%

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