[XOXNET] YoY Quarter Result on 31-May-2010 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- -85.11%
YoY- 100.82%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 126,576 106,507 108,330 4,206 3,522 7,291 6,040 65.96%
PBT 1,511 489 317 18 -856 1,024 1,017 6.81%
Tax -145 -356 -299 -11 0 -10 -108 5.02%
NP 1,366 133 18 7 -856 1,014 909 7.01%
-
NP to SH 1,019 -229 -482 7 -856 1,014 909 1.92%
-
Tax Rate 9.60% 72.80% 94.32% 61.11% - 0.98% 10.62% -
Total Cost 125,210 106,374 108,312 4,199 4,378 6,277 5,131 70.22%
-
Net Worth 94,621 99,233 78,324 26,633 29,071 31,074 25,515 24.38%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 94,621 99,233 78,324 26,633 29,071 31,074 25,515 24.38%
NOSH 727,857 763,333 602,500 156,666 161,509 163,548 159,473 28.76%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 1.08% 0.12% 0.02% 0.17% -24.30% 13.91% 15.05% -
ROE 1.08% -0.23% -0.62% 0.03% -2.94% 3.26% 3.56% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 17.39 13.95 17.98 2.68 2.18 4.46 3.79 28.87%
EPS 0.14 -0.03 -0.08 0.00 -0.53 0.62 0.57 -20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.17 0.18 0.19 0.16 -3.39%
Adjusted Per Share Value based on latest NOSH - 156,666
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 11.15 9.38 9.54 0.37 0.31 0.64 0.53 66.07%
EPS 0.09 -0.02 -0.04 0.00 -0.08 0.09 0.08 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0874 0.069 0.0235 0.0256 0.0274 0.0225 24.35%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.065 0.06 0.07 0.28 0.10 0.18 0.48 -
P/RPS 0.37 0.43 0.39 10.43 4.59 4.04 12.67 -44.47%
P/EPS 46.43 -200.00 -87.50 6,266.67 -18.87 29.03 84.21 -9.43%
EY 2.15 -0.50 -1.14 0.02 -5.30 3.44 1.19 10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.54 1.65 0.56 0.95 3.00 -25.79%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 31/07/12 27/07/11 26/07/10 27/07/09 25/07/08 30/07/07 -
Price 0.06 0.06 0.05 0.27 0.10 0.19 0.40 -
P/RPS 0.35 0.43 0.28 10.06 4.59 4.26 10.56 -43.29%
P/EPS 42.86 -200.00 -62.50 6,042.86 -18.87 30.65 70.18 -7.88%
EY 2.33 -0.50 -1.60 0.02 -5.30 3.26 1.43 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.38 1.59 0.56 1.00 2.50 -24.56%

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