[XOXNET] QoQ Cumulative Quarter Result on 30-Nov-2008 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
30-Nov-2008 [#4]
Profit Trend
QoQ- 12.93%
YoY- -24.17%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 11,383 6,701 3,179 28,994 22,396 15,004 7,713 29.53%
PBT -2,026 -1,918 -1,062 3,163 2,800 2,202 1,178 -
Tax -8 0 0 -98 -86 -74 -64 -74.90%
NP -2,034 -1,918 -1,062 3,065 2,714 2,128 1,114 -
-
NP to SH -2,034 -1,918 -1,062 3,065 2,714 2,128 1,114 -
-
Tax Rate - - - 3.10% 3.07% 3.36% 5.43% -
Total Cost 13,417 8,619 4,241 25,929 19,682 12,876 6,599 60.28%
-
Net Worth 29,289 29,257 31,043 32,606 30,877 30,864 31,126 -3.96%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 29,289 29,257 31,043 32,606 30,877 30,864 31,126 -3.96%
NOSH 162,720 162,542 163,384 163,031 162,514 162,442 163,823 -0.44%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -17.87% -28.62% -33.41% 10.57% 12.12% 14.18% 14.44% -
ROE -6.94% -6.56% -3.42% 9.40% 8.79% 6.89% 3.58% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 7.00 4.12 1.95 17.78 13.78 9.24 4.71 30.13%
EPS -1.25 -1.18 -0.65 1.88 1.67 1.31 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.20 0.19 0.19 0.19 -3.53%
Adjusted Per Share Value based on latest NOSH - 159,545
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 1.00 0.59 0.28 2.55 1.97 1.32 0.68 29.22%
EPS -0.18 -0.17 -0.09 0.27 0.24 0.19 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0258 0.0273 0.0287 0.0272 0.0272 0.0274 -3.92%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.10 0.10 0.08 0.13 0.19 0.18 0.22 -
P/RPS 1.43 2.43 4.11 0.73 1.38 1.95 4.67 -54.47%
P/EPS -8.00 -8.47 -12.31 6.91 11.38 13.74 32.35 -
EY -12.50 -11.80 -8.12 14.46 8.79 7.28 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.42 0.65 1.00 0.95 1.16 -38.37%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 26/10/09 27/07/09 29/04/09 22/01/09 29/10/08 25/07/08 28/04/08 -
Price 0.14 0.10 0.17 0.33 0.13 0.19 0.28 -
P/RPS 2.00 2.43 8.74 1.86 0.94 2.06 5.95 -51.55%
P/EPS -11.20 -8.47 -26.15 17.55 7.78 14.50 41.18 -
EY -8.93 -11.80 -3.82 5.70 12.85 6.89 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 0.89 1.65 0.68 1.00 1.47 -34.38%

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