[XOXNET] YoY Annualized Quarter Result on 31-May-2008 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
25-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-May-2008 [#2]
Profit Trend
QoQ- -4.49%
YoY- 88.65%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 422,990 20,722 13,402 30,008 19,516 0 -
PBT 3,200 156 -3,836 4,404 2,514 0 -
Tax -1,626 -48 0 -148 -258 0 -
NP 1,574 108 -3,836 4,256 2,256 0 -
-
NP to SH -166 108 -3,836 4,256 2,256 0 -
-
Tax Rate 50.81% 30.77% - 3.36% 10.26% - -
Total Cost 421,416 20,614 17,238 25,752 17,260 0 -
-
Net Worth 53,949 30,600 29,257 30,864 22,559 0 -
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 53,949 30,600 29,257 30,864 22,559 0 -
NOSH 415,000 180,000 162,542 162,442 140,999 0 -
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 0.37% 0.52% -28.62% 14.18% 11.56% 0.00% -
ROE -0.31% 0.35% -13.11% 13.79% 10.00% 0.00% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 101.93 11.51 8.25 18.47 13.84 0.00 -
EPS -0.04 0.06 -2.36 2.62 1.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.18 0.19 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 163,548
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 37.24 1.82 1.18 2.64 1.72 0.00 -
EPS -0.01 0.01 -0.34 0.37 0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0269 0.0258 0.0272 0.0199 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 - -
Price 0.07 0.28 0.10 0.18 0.48 0.00 -
P/RPS 0.07 2.43 1.21 0.97 3.47 0.00 -
P/EPS -175.00 466.67 -4.24 6.87 30.00 0.00 -
EY -0.57 0.21 -23.60 14.56 3.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.65 0.56 0.95 3.00 0.00 -
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 27/07/11 26/07/10 27/07/09 25/07/08 30/07/07 - -
Price 0.05 0.27 0.10 0.19 0.40 0.00 -
P/RPS 0.05 2.35 1.21 1.03 2.89 0.00 -
P/EPS -125.00 450.00 -4.24 7.25 25.00 0.00 -
EY -0.80 0.22 -23.60 13.79 4.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.59 0.56 1.00 2.50 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