[XOX] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[XOX] XOX BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 69.14%
YoY- 63.23%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 40,807 37,802 37,154 36,752 33,045 63,870 71,645 -31.31%
PBT 4,536 -5,294 -6,212 -6,136 -19,886 -20,633 -22,123 -
Tax -22 0 0 0 0 0 0 -
NP 4,514 -5,294 -6,212 -6,136 -19,886 -20,633 -22,123 -
-
NP to SH 4,593 -5,294 -6,212 -6,136 -19,886 -20,633 -22,123 -
-
Tax Rate 0.49% - - - - - - -
Total Cost 36,293 43,097 43,366 42,888 52,931 84,503 93,769 -46.92%
-
Net Worth 16,218 7,669 8,727 10,016 9,417 6,363 8,629 52.35%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 16,218 7,669 8,727 10,016 9,417 6,363 8,629 52.35%
NOSH 302,586 303,129 310,600 300,784 245,240 233,935 215,744 25.32%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.06% -14.01% -16.72% -16.70% -60.18% -32.30% -30.88% -
ROE 28.32% -69.04% -71.17% -61.26% -211.17% -324.26% -256.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.49 12.47 11.96 12.22 13.47 27.30 33.21 -45.18%
EPS 1.52 -1.75 -2.00 -2.04 -6.58 -8.82 -10.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0253 0.0281 0.0333 0.0384 0.0272 0.04 21.56%
Adjusted Per Share Value based on latest NOSH - 300,784
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.58 21.85 21.47 21.24 19.10 36.91 41.41 -31.32%
EPS 2.65 -3.06 -3.59 -3.55 -11.49 -11.92 -12.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.0443 0.0504 0.0579 0.0544 0.0368 0.0499 52.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.14 0.145 0.19 0.14 0.17 0.235 0.235 -
P/RPS 1.04 1.16 1.59 1.15 1.26 0.86 0.71 29.00%
P/EPS 9.22 -8.30 -9.50 -6.86 -2.10 -2.66 -2.29 -
EY 10.84 -12.05 -10.53 -14.57 -47.70 -37.53 -43.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 5.73 6.76 4.20 4.43 8.64 5.88 -41.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 30/11/12 30/08/12 30/05/12 27/02/12 -
Price 0.11 0.16 0.145 0.11 0.16 0.16 0.255 -
P/RPS 0.82 1.28 1.21 0.90 1.19 0.59 0.77 4.28%
P/EPS 7.25 -9.16 -7.25 -5.39 -1.97 -1.81 -2.49 -
EY 13.80 -10.92 -13.79 -18.55 -50.68 -55.13 -40.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 6.32 5.16 3.30 4.17 5.88 6.38 -53.11%

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