[XOXNET] YoY Annualized Quarter Result on 30-Nov-2008 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
30-Nov-2008 [#4]
Profit Trend
QoQ- -15.3%
YoY- -24.17%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 456,135 138,930 14,727 28,994 23,615 0 -
PBT 3,490 1,356 -4,519 3,163 4,346 0 -
Tax -1,741 -408 49 -98 -304 0 -
NP 1,749 948 -4,470 3,065 4,042 0 -
-
NP to SH 45 497 -4,470 3,065 4,042 0 -
-
Tax Rate 49.89% 30.09% - 3.10% 6.99% - -
Total Cost 454,386 137,982 19,197 25,929 19,573 0 -
-
Net Worth 58,499 31,743 27,733 32,606 27,455 0 -
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 58,499 31,743 27,733 32,606 27,455 0 -
NOSH 450,000 198,400 163,138 163,031 152,528 0 -
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 0.38% 0.68% -30.35% 10.57% 17.12% 0.00% -
ROE 0.08% 1.57% -16.12% 9.40% 14.72% 0.00% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 101.36 70.03 9.03 17.78 15.48 0.00 -
EPS 0.01 0.28 -2.74 1.88 2.65 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.17 0.20 0.18 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 159,545
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 40.16 12.23 1.30 2.55 2.08 0.00 -
EPS 0.00 0.04 -0.39 0.27 0.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.028 0.0244 0.0287 0.0242 0.13 -16.89%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 0.08 0.15 0.14 0.13 0.29 0.00 -
P/RPS 0.08 0.21 1.55 0.73 1.87 0.00 -
P/EPS 800.00 59.88 -5.11 6.91 10.94 0.00 -
EY 0.13 1.67 -19.57 14.46 9.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.94 0.82 0.65 1.61 0.00 -
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 19/01/12 25/01/11 28/01/10 22/01/09 29/01/08 - -
Price 0.07 0.12 0.15 0.33 0.25 0.00 -
P/RPS 0.07 0.17 1.66 1.86 1.61 0.00 -
P/EPS 700.00 47.90 -5.47 17.55 9.43 0.00 -
EY 0.14 2.09 -18.27 5.70 10.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.75 0.88 1.65 1.39 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