[XOXNET] YoY Annualized Quarter Result on 31-May-2010 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- -42.55%
YoY- 102.82%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 479,010 530,050 422,990 20,722 13,402 30,008 19,516 70.39%
PBT -252 2,068 3,200 156 -3,836 4,404 2,514 -
Tax -620 -1,600 -1,626 -48 0 -148 -258 15.71%
NP -872 468 1,574 108 -3,836 4,256 2,256 -
-
NP to SH -1,830 -1,160 -166 108 -3,836 4,256 2,256 -
-
Tax Rate - 77.37% 50.81% 30.77% - 3.36% 10.26% -
Total Cost 479,882 529,582 421,416 20,614 17,238 25,752 17,260 73.96%
-
Net Worth 99,124 94,249 53,949 30,600 29,257 30,864 22,559 27.95%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 99,124 94,249 53,949 30,600 29,257 30,864 22,559 27.95%
NOSH 762,500 725,000 415,000 180,000 162,542 162,442 140,999 32.45%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -0.18% 0.09% 0.37% 0.52% -28.62% 14.18% 11.56% -
ROE -1.85% -1.23% -0.31% 0.35% -13.11% 13.79% 10.00% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 62.82 73.11 101.93 11.51 8.25 18.47 13.84 28.64%
EPS -0.24 -0.16 -0.04 0.06 -2.36 2.62 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.17 0.18 0.19 0.16 -3.39%
Adjusted Per Share Value based on latest NOSH - 156,666
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 42.18 46.67 37.24 1.82 1.18 2.64 1.72 70.36%
EPS -0.16 -0.10 -0.01 0.01 -0.34 0.37 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.083 0.0475 0.0269 0.0258 0.0272 0.0199 27.91%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.065 0.06 0.07 0.28 0.10 0.18 0.48 -
P/RPS 0.10 0.08 0.07 2.43 1.21 0.97 3.47 -44.59%
P/EPS -27.08 -37.50 -175.00 466.67 -4.24 6.87 30.00 -
EY -3.69 -2.67 -0.57 0.21 -23.60 14.56 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.54 1.65 0.56 0.95 3.00 -25.79%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 31/07/12 27/07/11 26/07/10 27/07/09 25/07/08 30/07/07 -
Price 0.06 0.06 0.05 0.27 0.10 0.19 0.40 -
P/RPS 0.10 0.08 0.05 2.35 1.21 1.03 2.89 -42.88%
P/EPS -25.00 -37.50 -125.00 450.00 -4.24 7.25 25.00 -
EY -4.00 -2.67 -0.80 0.22 -23.60 13.79 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.38 1.59 0.56 1.00 2.50 -24.56%

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