[XOXNET] YoY Cumulative 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- -134.65%
YoY- -195.33%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 158,518 103,165 6,155 3,179 7,713 3,718 0 -
PBT 546 1,283 60 -1,062 1,178 240 0 -
Tax -444 -514 -13 0 -64 -21 0 -
NP 102 769 47 -1,062 1,114 219 0 -
-
NP to SH -350 399 47 -1,062 1,114 219 0 -
-
Tax Rate 81.32% 40.06% 21.67% - 5.43% 8.75% - -
Total Cost 158,416 102,396 6,108 4,241 6,599 3,499 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 -0.38% 1.31% 0.18% -3.42% 3.58% 1.29% 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 22.65 43.96 3.93 1.95 4.71 3.06 0.00 -
EPS -0.05 0.17 0.03 -0.65 0.68 0.18 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 13.95 9.08 0.54 0.28 0.68 0.33 0.00 -
EPS -0.03 0.04 0.00 -0.09 0.10 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0269 0.0234 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 0.31 0.18 4.07 4.11 4.67 0.00 0.00 -
P/EPS -140.00 47.06 533.33 -12.31 32.35 0.00 0.00 -
EY -0.71 2.13 0.19 -8.12 3.09 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 0.40 0.18 6.36 8.74 5.95 19.63 0.00 -
P/EPS -180.00 47.06 833.33 -26.15 41.18 333.33 0.00 -
EY -0.56 2.13 0.12 -3.82 2.43 0.30 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