[XOXNET] YoY TTM Result on 31-May-2007 [#2]

Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- 415.07%
YoY--%
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 18,387 20,629 29,054 9,758 23.49%
PBT -2,523 -957 5,291 1,257 -
Tax 25 -24 -252 -129 -
NP -2,498 -981 5,039 1,128 -
-
NP to SH -2,498 -981 5,039 1,128 -
-
Tax Rate - - 4.76% 10.26% -
Total Cost 20,885 21,610 24,015 8,630 34.22%
-
Net Worth 26,633 29,071 31,074 25,515 1.43%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 26,633 29,071 31,074 25,515 1.43%
NOSH 156,666 161,509 163,548 159,473 -0.58%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -13.59% -4.76% 17.34% 11.56% -
ROE -9.38% -3.37% 16.22% 4.42% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 11.74 12.77 17.76 6.12 24.22%
EPS -1.59 -0.61 3.08 0.71 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.19 0.16 2.03%
Adjusted Per Share Value based on latest NOSH - 159,473
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 1.62 1.82 2.56 0.86 23.47%
EPS -0.22 -0.09 0.44 0.10 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0256 0.0274 0.0225 1.45%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.28 0.10 0.18 0.48 -
P/RPS 2.39 0.78 1.01 7.84 -32.67%
P/EPS -17.56 -16.46 5.84 67.86 -
EY -5.69 -6.07 17.12 1.47 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.56 0.95 3.00 -18.05%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 26/07/10 27/07/09 25/07/08 - -
Price 0.27 0.10 0.19 0.00 -
P/RPS 2.30 0.78 1.07 0.00 -
P/EPS -16.93 -16.46 6.17 0.00 -
EY -5.91 -6.07 16.22 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.56 1.00 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