[XOXNET] QoQ TTM Result on 31-Aug-2010 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- 13.29%
YoY- -28.7%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 340,243 236,119 139,109 56,625 18,387 17,703 14,727 712.73%
PBT 2,847 2,548 1,325 -1,862 -2,523 -3,397 -4,519 -
Tax -1,174 -886 -385 -225 25 36 49 -
NP 1,673 1,662 940 -2,087 -2,498 -3,361 -4,470 -
-
NP to SH 351 840 488 -2,166 -2,498 -3,361 -4,470 -
-
Tax Rate 41.24% 34.77% 29.06% - - - - -
Total Cost 338,570 234,457 138,169 58,712 20,885 21,064 19,197 578.73%
-
Net Worth 78,324 30,511 31,418 34,200 26,633 26,633 27,793 99.63%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 78,324 30,511 31,418 34,200 26,633 26,633 27,793 99.63%
NOSH 602,500 234,705 196,363 180,000 156,666 156,666 163,489 138.77%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 0.49% 0.70% 0.68% -3.69% -13.59% -18.99% -30.35% -
ROE 0.45% 2.75% 1.55% -6.33% -9.38% -12.62% -16.08% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 56.47 100.60 70.84 31.46 11.74 11.30 9.01 240.31%
EPS 0.06 0.36 0.25 -1.20 -1.59 -2.15 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.16 0.19 0.17 0.17 0.17 -16.38%
Adjusted Per Share Value based on latest NOSH - 180,000
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 29.95 20.78 12.24 4.98 1.62 1.56 1.30 711.20%
EPS 0.03 0.07 0.04 -0.19 -0.22 -0.30 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0269 0.0277 0.0301 0.0234 0.0234 0.0245 99.36%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.07 0.08 0.15 0.23 0.28 0.16 0.14 -
P/RPS 0.12 0.08 0.21 0.73 2.39 1.42 1.55 -81.86%
P/EPS 120.16 22.35 60.36 -19.11 -17.56 -7.46 -5.12 -
EY 0.83 4.47 1.66 -5.23 -5.69 -13.41 -19.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.94 1.21 1.65 0.94 0.82 -24.32%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 25/04/11 25/01/11 28/10/10 26/07/10 26/04/10 28/01/10 -
Price 0.05 0.08 0.12 0.17 0.27 0.25 0.15 -
P/RPS 0.09 0.08 0.17 0.54 2.30 2.21 1.67 -85.75%
P/EPS 85.83 22.35 48.29 -14.13 -16.93 -11.65 -5.49 -
EY 1.17 4.47 2.07 -7.08 -5.91 -8.58 -18.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.62 0.75 0.89 1.59 1.47 0.88 -42.89%

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