[XOXNET] YoY Annualized Quarter Result on 31-Aug-2010 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- 243.21%
YoY- 113.67%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 499,224 543,213 435,832 71,042 15,177 29,861 21,529 68.78%
PBT -173 3,254 3,282 852 -2,701 3,733 3,820 -
Tax -964 -1,950 -1,464 -376 -10 -114 -186 31.51%
NP -1,137 1,304 1,818 476 -2,712 3,618 3,633 -
-
NP to SH -2,105 -149 250 370 -2,712 3,618 3,633 -
-
Tax Rate - 59.93% 44.61% 44.13% - 3.05% 4.87% -
Total Cost 500,361 541,909 434,013 70,566 17,889 26,242 17,896 74.12%
-
Net Worth 947,399 72,799 61,099 33,012 29,289 30,877 27,574 80.20%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 947,399 72,799 61,099 33,012 29,289 30,877 27,574 80.20%
NOSH 7,894,999 559,998 469,998 173,749 162,720 162,514 162,202 90.96%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin -0.23% 0.24% 0.42% 0.67% -17.87% 12.12% 16.88% -
ROE -0.22% -0.21% 0.41% 1.12% -9.26% 11.72% 13.18% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 6.32 97.00 92.73 40.89 9.33 18.37 13.27 -11.61%
EPS -0.03 -0.03 0.05 0.21 -1.67 2.23 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.19 0.18 0.19 0.17 -5.63%
Adjusted Per Share Value based on latest NOSH - 180,000
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 43.96 47.83 38.38 6.26 1.34 2.63 1.90 68.72%
EPS -0.19 -0.01 0.02 0.03 -0.24 0.32 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8342 0.0641 0.0538 0.0291 0.0258 0.0272 0.0243 80.18%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.06 0.09 0.05 0.23 0.10 0.19 0.40 -
P/RPS 0.95 0.09 0.05 0.56 1.07 1.03 3.01 -17.47%
P/EPS -225.00 -337.50 93.75 107.81 -6.00 8.53 17.86 -
EY -0.44 -0.30 1.07 0.93 -16.67 11.72 5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.69 0.38 1.21 0.56 1.00 2.35 -22.71%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 31/10/13 30/10/12 27/10/11 28/10/10 26/10/09 29/10/08 29/10/07 -
Price 0.075 0.08 0.07 0.17 0.14 0.13 0.29 -
P/RPS 1.19 0.08 0.08 0.42 1.50 0.71 2.18 -9.58%
P/EPS -281.25 -300.00 131.25 79.69 -8.40 5.84 12.95 -
EY -0.36 -0.33 0.76 1.25 -11.90 17.13 7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.54 0.89 0.78 0.68 1.71 -15.31%

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