[XOXNET] QoQ 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- 101.93%
YoY- 104.43%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
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 85,828 42,920 4,206 6,155 3,344 4,682 3,522 738.91%
PBT 694 553 18 60 -2,493 -108 -856 -
Tax -103 -258 -11 -13 57 -8 0 -
NP 591 295 7 47 -2,436 -116 -856 -
-
NP to SH 218 216 7 47 -2,436 -116 -856 -
-
Tax Rate 14.84% 46.65% 61.11% 21.67% - - - -
Total Cost 85,237 42,625 4,199 6,108 5,780 4,798 4,378 622.41%
-
Net Worth 31,418 34,200 26,633 26,633 27,793 29,828 29,071 5.30%
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 31,418 34,200 26,633 26,633 27,793 29,828 29,071 5.30%
NOSH 196,363 180,000 156,666 156,666 163,489 165,714 161,509 13.89%
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 0.69% 0.69% 0.17% 0.76% -72.85% -2.48% -24.30% -
ROE 0.69% 0.63% 0.03% 0.18% -8.76% -0.39% -2.94% -
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 43.71 23.84 2.68 3.93 2.05 2.83 2.18 636.70%
EPS 0.11 0.12 0.00 0.03 -1.49 -0.07 -0.53 -
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 7.56 3.78 0.37 0.54 0.29 0.41 0.31 739.32%
EPS 0.02 0.02 0.00 0.00 -0.21 -0.01 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0301 0.0235 0.0235 0.0245 0.0263 0.0256 5.39%
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 0.34 0.96 10.43 4.07 6.84 3.54 4.59 -82.33%
P/EPS 135.11 191.67 6,266.67 533.33 -9.40 -142.86 -18.87 -
EY 0.74 0.52 0.02 0.19 -10.64 -0.70 -5.30 -
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 0.27 0.71 10.06 6.36 7.33 4.96 4.59 -84.84%
P/EPS 108.09 141.67 6,042.86 833.33 -10.07 -200.00 -18.87 -
EY 0.93 0.71 0.02 0.12 -9.93 -0.50 -5.30 -
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