[XOXNET] YoY Annualized 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- 104.21%
YoY- 104.43%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 451,712 634,072 412,660 24,620 12,716 30,852 14,872 76.54%
PBT -6,548 2,184 5,132 240 -4,248 4,712 960 -
Tax -660 -1,776 -2,056 -52 0 -256 -84 40.95%
NP -7,208 408 3,076 188 -4,248 4,456 876 -
-
NP to SH -7,744 -1,400 1,596 188 -4,248 4,456 876 -
-
Tax Rate - 81.32% 40.06% 21.67% - 5.43% 8.75% -
Total Cost 458,920 633,664 409,584 24,432 16,964 26,396 13,996 78.80%
-
Net Worth 1,258,399 90,999 30,511 26,633 31,043 31,126 17,033 104.70%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 1,258,399 90,999 30,511 26,633 31,043 31,126 17,033 104.70%
NOSH 9,680,000 699,999 234,705 156,666 163,384 163,823 121,666 107.25%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin -1.60% 0.06% 0.75% 0.76% -33.41% 14.44% 5.89% -
ROE -0.62% -1.54% 5.23% 0.71% -13.68% 14.32% 5.14% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 4.67 90.58 175.82 15.71 7.78 18.83 12.22 -14.80%
EPS -0.08 -0.20 0.68 0.12 -2.60 2.72 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.17 0.19 0.19 0.14 -1.22%
Adjusted Per Share Value based on latest NOSH - 156,666
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 39.77 55.83 36.34 2.17 1.12 2.72 1.31 76.53%
EPS -0.68 -0.12 0.14 0.02 -0.37 0.39 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.108 0.0801 0.0269 0.0235 0.0273 0.0274 0.015 104.70%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 - -
Price 0.07 0.07 0.08 0.16 0.08 0.22 0.00 -
P/RPS 1.50 0.08 0.05 1.02 1.03 1.17 0.00 -
P/EPS -87.50 -35.00 11.76 133.33 -3.08 8.09 0.00 -
EY -1.14 -2.86 8.50 0.75 -32.50 12.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.62 0.94 0.42 1.16 0.00 -
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 29/04/13 27/04/12 25/04/11 26/04/10 29/04/09 28/04/08 30/04/07 -
Price 0.06 0.09 0.08 0.25 0.17 0.28 0.60 -
P/RPS 1.29 0.10 0.05 1.59 2.18 1.49 4.91 -19.95%
P/EPS -75.00 -45.00 11.76 208.33 -6.54 10.29 83.33 -
EY -1.33 -2.22 8.50 0.48 -15.29 9.71 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.69 0.62 1.47 0.89 1.47 4.29 -31.05%

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