[XOXNET] YoY Quarter Result on 30-Nov-2010 [#4]

Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
30-Nov-2010 [#4]
Profit Trend
QoQ- 0.93%
YoY- 108.95%
View:
Show?
Quarter Result
31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 53,637 132,382 129,265 85,828 3,344 6,598 7,468 30.82%
PBT -1,287 1,863 1,058 694 -2,493 363 1,481 -
Tax -106 -1,120 -942 -103 57 -12 -164 -5.77%
NP -1,393 743 116 591 -2,436 351 1,317 -
-
NP to SH -1,393 192 -412 218 -2,436 351 1,317 -
-
Tax Rate - 60.12% 89.04% 14.84% - 3.31% 11.07% -
Total Cost 55,030 131,639 129,149 85,237 5,780 6,247 6,151 34.80%
-
Net Worth 1,154,399 83,199 89,266 31,418 27,793 31,909 29,266 65.01%
Dividend
31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 1,154,399 83,199 89,266 31,418 27,793 31,909 29,266 65.01%
NOSH 8,880,000 640,000 686,666 196,363 163,489 159,545 162,592 72.49%
Ratio Analysis
31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin -2.60% 0.56% 0.09% 0.69% -72.85% 5.32% 17.64% -
ROE -0.12% 0.23% -0.46% 0.69% -8.76% 1.10% 4.50% -
Per Share
31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 0.60 20.68 18.82 43.71 2.05 4.14 4.59 -24.21%
EPS 0.00 0.03 -0.06 0.11 -1.49 0.22 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.16 0.17 0.20 0.18 -4.33%
Adjusted Per Share Value based on latest NOSH - 196,363
31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 4.72 11.66 11.38 7.56 0.29 0.58 0.66 30.75%
EPS -0.12 0.02 -0.04 0.02 -0.21 0.03 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0165 0.0733 0.0786 0.0277 0.0245 0.0281 0.0258 64.99%
Price Multiplier on Financial Quarter End Date
31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.045 0.07 0.08 0.15 0.14 0.13 0.29 -
P/RPS 7.45 0.34 0.42 0.34 6.84 3.14 6.31 2.28%
P/EPS -286.86 233.33 -133.33 135.11 -9.40 59.09 35.80 -
EY -0.35 0.43 -0.75 0.74 -10.64 1.69 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.54 0.62 0.94 0.82 0.65 1.61 -18.77%
Price Multiplier on Announcement Date
31/03/15 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 27/05/15 29/01/13 19/01/12 25/01/11 28/01/10 22/01/09 29/01/08 -
Price 0.04 0.065 0.07 0.12 0.15 0.33 0.25 -
P/RPS 6.62 0.31 0.37 0.27 7.33 7.98 5.44 2.71%
P/EPS -254.99 216.67 -116.67 108.09 -10.07 150.00 30.86 -
EY -0.39 0.46 -0.86 0.93 -9.93 0.67 3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.50 0.54 0.75 0.88 1.65 1.39 -18.49%

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