[XOXNET] YoY Annualized Quarter Result on 28-Feb-2009 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
28-Feb-2009 [#1]
Profit Trend
QoQ- -238.6%
YoY- -195.33%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 634,072 412,660 24,620 12,716 30,852 14,872 0 -
PBT 2,184 5,132 240 -4,248 4,712 960 0 -
Tax -1,776 -2,056 -52 0 -256 -84 0 -
NP 408 3,076 188 -4,248 4,456 876 0 -
-
NP to SH -1,400 1,596 188 -4,248 4,456 876 0 -
-
Tax Rate 81.32% 40.06% 21.67% - 5.43% 8.75% - -
Total Cost 633,664 409,584 24,432 16,964 26,396 13,996 0 -
-
Net Worth 90,999 30,511 26,633 31,043 31,126 17,033 0 -
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 90,999 30,511 26,633 31,043 31,126 17,033 0 -
NOSH 699,999 234,705 156,666 163,384 163,823 121,666 0 -
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 0.06% 0.75% 0.76% -33.41% 14.44% 5.89% 0.00% -
ROE -1.54% 5.23% 0.71% -13.68% 14.32% 5.14% 0.00% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 90.58 175.82 15.71 7.78 18.83 12.22 0.00 -
EPS -0.20 0.68 0.12 -2.60 2.72 0.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.17 0.19 0.19 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 163,384
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 55.83 36.34 2.17 1.12 2.72 1.31 0.00 -
EPS -0.12 0.14 0.02 -0.37 0.39 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0269 0.0235 0.0273 0.0274 0.015 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 - - -
Price 0.07 0.08 0.16 0.08 0.22 0.00 0.00 -
P/RPS 0.08 0.05 1.02 1.03 1.17 0.00 0.00 -
P/EPS -35.00 11.76 133.33 -3.08 8.09 0.00 0.00 -
EY -2.86 8.50 0.75 -32.50 12.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.94 0.42 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/04/12 25/04/11 26/04/10 29/04/09 28/04/08 30/04/07 - -
Price 0.09 0.08 0.25 0.17 0.28 0.60 0.00 -
P/RPS 0.10 0.05 1.59 2.18 1.49 4.91 0.00 -
P/EPS -45.00 11.76 208.33 -6.54 10.29 83.33 0.00 -
EY -2.22 8.50 0.48 -15.29 9.71 1.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 1.47 0.89 1.47 4.29 0.00 -

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