[XOXNET] QoQ Quarter Result on 30-Nov-2009 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- -2000.0%
YoY- -794.02%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 42,920 4,206 6,155 3,344 4,682 3,522 3,179 464.31%
PBT 553 18 60 -2,493 -108 -856 -1,062 -
Tax -258 -11 -13 57 -8 0 0 -
NP 295 7 47 -2,436 -116 -856 -1,062 -
-
NP to SH 216 7 47 -2,436 -116 -856 -1,062 -
-
Tax Rate 46.65% 61.11% 21.67% - - - - -
Total Cost 42,625 4,199 6,108 5,780 4,798 4,378 4,241 363.77%
-
Net Worth 34,200 26,633 26,633 27,793 29,828 29,071 31,043 6.65%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 34,200 26,633 26,633 27,793 29,828 29,071 31,043 6.65%
NOSH 180,000 156,666 156,666 163,489 165,714 161,509 163,384 6.65%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 0.69% 0.17% 0.76% -72.85% -2.48% -24.30% -33.41% -
ROE 0.63% 0.03% 0.18% -8.76% -0.39% -2.94% -3.42% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 23.84 2.68 3.93 2.05 2.83 2.18 1.95 428.28%
EPS 0.12 0.00 0.03 -1.49 -0.07 -0.53 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.17 0.17 0.18 0.18 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 163,489
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 3.78 0.37 0.54 0.29 0.41 0.31 0.28 464.28%
EPS 0.02 0.00 0.00 -0.21 -0.01 -0.08 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0301 0.0235 0.0235 0.0245 0.0263 0.0256 0.0273 6.70%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.23 0.28 0.16 0.14 0.10 0.10 0.08 -
P/RPS 0.96 10.43 4.07 6.84 3.54 4.59 4.11 -61.97%
P/EPS 191.67 6,266.67 533.33 -9.40 -142.86 -18.87 -12.31 -
EY 0.52 0.02 0.19 -10.64 -0.70 -5.30 -8.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.65 0.94 0.82 0.56 0.56 0.42 102.07%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 26/07/10 26/04/10 28/01/10 26/10/09 27/07/09 29/04/09 -
Price 0.17 0.27 0.25 0.15 0.14 0.10 0.17 -
P/RPS 0.71 10.06 6.36 7.33 4.96 4.59 8.74 -81.15%
P/EPS 141.67 6,042.86 833.33 -10.07 -200.00 -18.87 -26.15 -
EY 0.71 0.02 0.12 -9.93 -0.50 -5.30 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.59 1.47 0.88 0.78 0.56 0.89 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