[XOXNET] QoQ 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- -402.56%
YoY- -195.33%
Quarter Report
View:
Show?
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 3,344 4,682 3,522 3,179 6,598 7,330 7,291 -40.49%
PBT -2,493 -108 -856 -1,062 363 598 1,024 -
Tax 57 -8 0 0 -12 -12 -10 -
NP -2,436 -116 -856 -1,062 351 586 1,014 -
-
NP to SH -2,436 -116 -856 -1,062 351 586 1,014 -
-
Tax Rate - - - - 3.31% 2.01% 0.98% -
Total Cost 5,780 4,798 4,378 4,241 6,247 6,744 6,277 -5.34%
-
Net Worth 27,793 29,828 29,071 31,043 31,909 30,927 31,074 -7.16%
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 27,793 29,828 29,071 31,043 31,909 30,927 31,074 -7.16%
NOSH 163,489 165,714 161,509 163,384 159,545 162,777 163,548 -0.02%
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 -72.85% -2.48% -24.30% -33.41% 5.32% 7.99% 13.91% -
ROE -8.76% -0.39% -2.94% -3.42% 1.10% 1.89% 3.26% -
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 2.05 2.83 2.18 1.95 4.14 4.50 4.46 -40.41%
EPS -1.49 -0.07 -0.53 -0.65 0.22 0.36 0.62 -
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 0.29 0.41 0.31 0.28 0.58 0.65 0.64 -40.97%
EPS -0.21 -0.01 -0.08 -0.09 0.03 0.05 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0263 0.0256 0.0273 0.0281 0.0272 0.0274 -7.18%
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 6.84 3.54 4.59 4.11 3.14 4.22 4.04 42.00%
P/EPS -9.40 -142.86 -18.87 -12.31 59.09 52.78 29.03 -
EY -10.64 -0.70 -5.30 -8.12 1.69 1.89 3.44 -
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 7.33 4.96 4.59 8.74 7.98 2.89 4.26 43.54%
P/EPS -10.07 -200.00 -18.87 -26.15 150.00 36.11 30.65 -
EY -9.93 -0.50 -5.30 -3.82 0.67 2.77 3.26 -
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