[XOXNET] YoY Cumulative Quarter Result on 31-May-2009 [#2]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-May-2009 [#2]
Profit Trend
QoQ- -80.6%
YoY- -190.13%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 265,025 211,495 10,361 6,701 15,004 9,758 0 -
PBT 1,034 1,600 78 -1,918 2,202 1,257 0 -
Tax -800 -813 -24 0 -74 -129 0 -
NP 234 787 54 -1,918 2,128 1,128 0 -
-
NP to SH -580 -83 54 -1,918 2,128 1,128 0 -
-
Tax Rate 77.37% 50.81% 30.77% - 3.36% 10.26% - -
Total Cost 264,791 210,708 10,307 8,619 12,876 8,630 0 -
-
Net Worth 94,249 53,949 30,600 29,257 30,864 22,559 0 -
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 94,249 53,949 30,600 29,257 30,864 22,559 0 -
NOSH 725,000 415,000 180,000 162,542 162,442 140,999 0 -
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 0.09% 0.37% 0.52% -28.62% 14.18% 11.56% 0.00% -
ROE -0.62% -0.15% 0.18% -6.56% 6.89% 5.00% 0.00% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 36.56 50.96 5.76 4.12 9.24 6.92 0.00 -
EPS -0.08 -0.02 0.03 -1.18 1.31 0.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.17 0.18 0.19 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 161,509
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 23.34 18.62 0.91 0.59 1.32 0.86 0.00 -
EPS -0.05 -0.01 0.00 -0.17 0.19 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.0475 0.0269 0.0258 0.0272 0.0199 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 - -
Price 0.06 0.07 0.28 0.10 0.18 0.48 0.00 -
P/RPS 0.16 0.14 4.86 2.43 1.95 6.94 0.00 -
P/EPS -75.00 -350.00 933.33 -8.47 13.74 60.00 0.00 -
EY -1.33 -0.29 0.11 -11.80 7.28 1.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 1.65 0.56 0.95 3.00 0.00 -
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/07/12 27/07/11 26/07/10 27/07/09 25/07/08 30/07/07 - -
Price 0.06 0.05 0.27 0.10 0.19 0.40 0.00 -
P/RPS 0.16 0.10 4.69 2.43 2.06 5.78 0.00 -
P/EPS -75.00 -250.00 900.00 -8.47 14.50 50.00 0.00 -
EY -1.33 -0.40 0.11 -11.80 6.89 2.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 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