[XOXNET] QoQ TTM Result on 31-Aug-2009 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- -71.56%
YoY- -141.78%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 18,387 17,703 14,727 17,981 20,629 24,398 28,932 -26.10%
PBT -2,523 -3,397 -4,519 -1,663 -957 923 3,163 -
Tax 25 36 49 -20 -24 -34 -98 -
NP -2,498 -3,361 -4,470 -1,683 -981 889 3,065 -
-
NP to SH -2,498 -3,361 -4,470 -1,683 -981 889 3,065 -
-
Tax Rate - - - - - 3.68% 3.10% -
Total Cost 20,885 21,064 19,197 19,664 21,610 23,509 25,867 -13.30%
-
Net Worth 26,633 26,633 27,793 29,828 29,071 31,043 31,909 -11.36%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 26,633 26,633 27,793 29,828 29,071 31,043 31,909 -11.36%
NOSH 156,666 156,666 163,489 165,714 161,509 163,384 159,545 -1.20%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin -13.59% -18.99% -30.35% -9.36% -4.76% 3.64% 10.59% -
ROE -9.38% -12.62% -16.08% -5.64% -3.37% 2.86% 9.61% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 11.74 11.30 9.01 10.85 12.77 14.93 18.13 -25.17%
EPS -1.59 -2.15 -2.73 -1.02 -0.61 0.54 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.18 0.18 0.19 0.20 -10.27%
Adjusted Per Share Value based on latest NOSH - 165,714
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 1.62 1.56 1.30 1.58 1.82 2.15 2.55 -26.11%
EPS -0.22 -0.30 -0.39 -0.15 -0.09 0.08 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0235 0.0245 0.0263 0.0256 0.0273 0.0281 -11.24%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.28 0.16 0.14 0.10 0.10 0.08 0.13 -
P/RPS 2.39 1.42 1.55 0.92 0.78 0.54 0.72 122.68%
P/EPS -17.56 -7.46 -5.12 -9.85 -16.46 14.70 6.77 -
EY -5.69 -13.41 -19.53 -10.16 -6.07 6.80 14.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.94 0.82 0.56 0.56 0.42 0.65 86.19%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/07/10 26/04/10 28/01/10 26/10/09 27/07/09 29/04/09 22/01/09 -
Price 0.27 0.25 0.15 0.14 0.10 0.17 0.33 -
P/RPS 2.30 2.21 1.67 1.29 0.78 1.14 1.82 16.90%
P/EPS -16.93 -11.65 -5.49 -13.78 -16.46 31.24 17.18 -
EY -5.91 -8.58 -18.23 -7.25 -6.07 3.20 5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.47 0.88 0.78 0.56 0.89 1.65 -2.44%

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