[XOXNET] YoY Cumulative 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- 414.81%
YoY- 113.67%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 374,418 407,410 326,874 53,282 11,383 22,396 16,147 68.78%
PBT -130 2,441 2,462 639 -2,026 2,800 2,865 -
Tax -723 -1,463 -1,098 -282 -8 -86 -140 31.43%
NP -853 978 1,364 357 -2,034 2,714 2,725 -
-
NP to SH -1,579 -112 188 278 -2,034 2,714 2,725 -
-
Tax Rate - 59.93% 44.60% 44.13% - 3.07% 4.89% -
Total Cost 375,271 406,432 325,510 52,925 13,417 19,682 13,422 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 7,895,000 560,000 470,000 173,750 162,720 162,514 162,202 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 -0.17% -0.15% 0.31% 0.84% -6.94% 8.79% 9.88% -
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 4.74 72.75 69.55 30.67 7.00 13.78 9.95 -11.61%
EPS -0.02 -0.02 0.04 0.16 -1.25 1.67 1.68 -
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 32.97 35.87 28.78 4.69 1.00 1.97 1.42 68.82%
EPS -0.14 -0.01 0.02 0.02 -0.18 0.24 0.24 -
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 1.27 0.12 0.07 0.75 1.43 1.38 4.02 -17.45%
P/EPS -300.00 -450.00 125.00 143.75 -8.00 11.38 23.81 -
EY -0.33 -0.22 0.80 0.70 -12.50 8.79 4.20 -
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 1.58 0.11 0.10 0.55 2.00 0.94 2.91 -9.66%
P/EPS -375.00 -400.00 175.00 106.25 -11.20 7.78 17.26 -
EY -0.27 -0.25 0.57 0.94 -8.93 12.85 5.79 -
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