[XOXNET] QoQ Quarter Result on 31-Aug-2009 [#3]

Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- 86.45%
YoY- -119.8%
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 4,206 6,155 3,344 4,682 3,522 3,179 6,598 -25.95%
PBT 18 60 -2,493 -108 -856 -1,062 363 -86.52%
Tax -11 -13 57 -8 0 0 -12 -5.64%
NP 7 47 -2,436 -116 -856 -1,062 351 -92.66%
-
NP to SH 7 47 -2,436 -116 -856 -1,062 351 -92.66%
-
Tax Rate 61.11% 21.67% - - - - 3.31% -
Total Cost 4,199 6,108 5,780 4,798 4,378 4,241 6,247 -23.28%
-
Net Worth 26,633 26,633 27,793 29,828 29,071 31,043 31,909 -11.36%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 26,633 26,633 27,793 29,828 29,071 31,043 31,909 -11.36%
NOSH 156,666 156,666 163,489 165,714 161,509 163,384 159,545 -1.20%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 0.17% 0.76% -72.85% -2.48% -24.30% -33.41% 5.32% -
ROE 0.03% 0.18% -8.76% -0.39% -2.94% -3.42% 1.10% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 2.68 3.93 2.05 2.83 2.18 1.95 4.14 -25.18%
EPS 0.00 0.03 -1.49 -0.07 -0.53 -0.65 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.18 0.18 0.19 0.20 -10.27%
Adjusted Per Share Value based on latest NOSH - 165,714
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 0.37 0.54 0.29 0.41 0.31 0.28 0.58 -25.91%
EPS 0.00 0.00 -0.21 -0.01 -0.08 -0.09 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0235 0.0245 0.0263 0.0256 0.0273 0.0281 -11.24%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.28 0.16 0.14 0.10 0.10 0.08 0.13 -
P/RPS 10.43 4.07 6.84 3.54 4.59 4.11 3.14 122.78%
P/EPS 6,266.67 533.33 -9.40 -142.86 -18.87 -12.31 59.09 2146.89%
EY 0.02 0.19 -10.64 -0.70 -5.30 -8.12 1.69 -94.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.94 0.82 0.56 0.56 0.42 0.65 86.19%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/07/10 26/04/10 28/01/10 26/10/09 27/07/09 29/04/09 22/01/09 -
Price 0.27 0.25 0.15 0.14 0.10 0.17 0.33 -
P/RPS 10.06 6.36 7.33 4.96 4.59 8.74 7.98 16.71%
P/EPS 6,042.86 833.33 -10.07 -200.00 -18.87 -26.15 150.00 1077.82%
EY 0.02 0.12 -9.93 -0.50 -5.30 -3.82 0.67 -90.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.47 0.88 0.78 0.56 0.89 1.65 -2.44%

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