[XOXNET] QoQ Annualized Quarter Result on 28-Feb-2010 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- 104.21%
YoY- 104.43%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 138,930 71,042 20,722 24,620 14,727 15,177 13,402 374.75%
PBT 1,356 852 156 240 -4,519 -2,701 -3,836 -
Tax -408 -376 -48 -52 49 -10 0 -
NP 948 476 108 188 -4,470 -2,712 -3,836 -
-
NP to SH 497 370 108 188 -4,470 -2,712 -3,836 -
-
Tax Rate 30.09% 44.13% 30.77% 21.67% - - - -
Total Cost 137,982 70,566 20,614 24,432 19,197 17,889 17,238 299.64%
-
Net Worth 31,743 33,012 30,600 26,633 27,733 29,289 29,257 5.58%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 31,743 33,012 30,600 26,633 27,733 29,289 29,257 5.58%
NOSH 198,400 173,749 180,000 156,666 163,138 162,720 162,542 14.19%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 0.68% 0.67% 0.52% 0.76% -30.35% -17.87% -28.62% -
ROE 1.57% 1.12% 0.35% 0.71% -16.12% -9.26% -13.11% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 70.03 40.89 11.51 15.71 9.03 9.33 8.25 315.58%
EPS 0.28 0.21 0.06 0.12 -2.74 -1.67 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.19 0.17 0.17 0.17 0.18 0.18 -7.54%
Adjusted Per Share Value based on latest NOSH - 156,666
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 12.23 6.26 1.82 2.17 1.30 1.34 1.18 374.69%
EPS 0.04 0.03 0.01 0.02 -0.39 -0.24 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0291 0.0269 0.0235 0.0244 0.0258 0.0258 5.60%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.15 0.23 0.28 0.16 0.14 0.10 0.10 -
P/RPS 0.21 0.56 2.43 1.02 1.55 1.07 1.21 -68.85%
P/EPS 59.88 107.81 466.67 133.33 -5.11 -6.00 -4.24 -
EY 1.67 0.93 0.21 0.75 -19.57 -16.67 -23.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.21 1.65 0.94 0.82 0.56 0.56 41.19%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 28/10/10 26/07/10 26/04/10 28/01/10 26/10/09 27/07/09 -
Price 0.12 0.17 0.27 0.25 0.15 0.14 0.10 -
P/RPS 0.17 0.42 2.35 1.59 1.66 1.50 1.21 -72.94%
P/EPS 47.90 79.69 450.00 208.33 -5.47 -8.40 -4.24 -
EY 2.09 1.25 0.22 0.48 -18.27 -11.90 -23.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 1.59 1.47 0.88 0.78 0.56 21.48%

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