[XOXNET] YoY Annualized Quarter Result on 31-May-2007 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- 157.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 20,722 13,402 30,008 19,516 0 -
PBT 156 -3,836 4,404 2,514 0 -
Tax -48 0 -148 -258 0 -
NP 108 -3,836 4,256 2,256 0 -
-
NP to SH 108 -3,836 4,256 2,256 0 -
-
Tax Rate 30.77% - 3.36% 10.26% - -
Total Cost 20,614 17,238 25,752 17,260 0 -
-
Net Worth 30,600 29,257 30,864 22,559 0 -
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 30,600 29,257 30,864 22,559 0 -
NOSH 180,000 162,542 162,442 140,999 0 -
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 0.52% -28.62% 14.18% 11.56% 0.00% -
ROE 0.35% -13.11% 13.79% 10.00% 0.00% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 11.51 8.25 18.47 13.84 0.00 -
EPS 0.06 -2.36 2.62 1.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.19 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 159,473
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 1.82 1.18 2.64 1.72 0.00 -
EPS 0.01 -0.34 0.37 0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0258 0.0272 0.0199 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 - -
Price 0.28 0.10 0.18 0.48 0.00 -
P/RPS 2.43 1.21 0.97 3.47 0.00 -
P/EPS 466.67 -4.24 6.87 30.00 0.00 -
EY 0.21 -23.60 14.56 3.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.56 0.95 3.00 0.00 -
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 26/07/10 27/07/09 25/07/08 30/07/07 - -
Price 0.27 0.10 0.19 0.40 0.00 -
P/RPS 2.35 1.21 1.03 2.89 0.00 -
P/EPS 450.00 -4.24 7.25 25.00 0.00 -
EY 0.22 -23.60 13.79 4.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.56 1.00 2.50 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