[XOXNET] QoQ Annualized Quarter Result on 31-Aug-2010 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- 243.21%
YoY- 113.67%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 422,990 412,660 138,930 71,042 20,722 24,620 14,727 839.79%
PBT 3,200 5,132 1,356 852 156 240 -4,519 -
Tax -1,626 -2,056 -408 -376 -48 -52 49 -
NP 1,574 3,076 948 476 108 188 -4,470 -
-
NP to SH -166 1,596 497 370 108 188 -4,470 -88.89%
-
Tax Rate 50.81% 40.06% 30.09% 44.13% 30.77% 21.67% - -
Total Cost 421,416 409,584 137,982 70,566 20,614 24,432 19,197 685.48%
-
Net Worth 53,949 30,511 31,743 33,012 30,600 26,633 27,733 55.89%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 53,949 30,511 31,743 33,012 30,600 26,633 27,733 55.89%
NOSH 415,000 234,705 198,400 173,749 180,000 156,666 163,138 86.45%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 0.37% 0.75% 0.68% 0.67% 0.52% 0.76% -30.35% -
ROE -0.31% 5.23% 1.57% 1.12% 0.35% 0.71% -16.12% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 101.93 175.82 70.03 40.89 11.51 15.71 9.03 403.94%
EPS -0.04 0.68 0.28 0.21 0.06 0.12 -2.74 -94.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.16 0.19 0.17 0.17 0.17 -16.38%
Adjusted Per Share Value based on latest NOSH - 180,000
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 37.24 36.34 12.23 6.26 1.82 2.17 1.30 838.13%
EPS -0.01 0.14 0.04 0.03 0.01 0.02 -0.39 -91.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0269 0.028 0.0291 0.0269 0.0235 0.0244 55.97%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.07 0.08 0.15 0.23 0.28 0.16 0.14 -
P/RPS 0.07 0.05 0.21 0.56 2.43 1.02 1.55 -87.34%
P/EPS -175.00 11.76 59.88 107.81 466.67 133.33 -5.11 956.84%
EY -0.57 8.50 1.67 0.93 0.21 0.75 -19.57 -90.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.94 1.21 1.65 0.94 0.82 -24.32%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 25/04/11 25/01/11 28/10/10 26/07/10 26/04/10 28/01/10 -
Price 0.05 0.08 0.12 0.17 0.27 0.25 0.15 -
P/RPS 0.05 0.05 0.17 0.42 2.35 1.59 1.66 -90.33%
P/EPS -125.00 11.76 47.90 79.69 450.00 208.33 -5.47 706.81%
EY -0.80 8.50 2.09 1.25 0.22 0.48 -18.27 -87.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.62 0.75 0.89 1.59 1.47 0.88 -42.89%

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