[XOX] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[XOX] XOX BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -101.83%
YoY- 98.63%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,795 49,977 51,946 58,372 40,807 37,802 37,154 32.80%
PBT -1,572 -3,596 -1,744 -404 4,536 -5,294 -6,212 -60.09%
Tax 18 16 -12 -12 -22 0 0 -
NP -1,554 -3,580 -1,756 -416 4,514 -5,294 -6,212 -60.39%
-
NP to SH -1,239 -3,385 -1,468 -84 4,593 -5,294 -6,212 -65.96%
-
Tax Rate - - - - 0.49% - - -
Total Cost 58,349 53,557 53,702 58,788 36,293 43,097 43,366 21.94%
-
Net Worth 16,881 15,448 18,790 11,255 16,218 7,669 8,727 55.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 16,881 15,448 18,790 11,255 16,218 7,669 8,727 55.43%
NOSH 309,749 305,903 366,999 210,000 302,586 303,129 310,600 -0.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.74% -7.16% -3.38% -0.71% 11.06% -14.01% -16.72% -
ROE -7.34% -21.91% -7.81% -0.75% 28.32% -69.04% -71.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.34 16.34 14.15 27.80 13.49 12.47 11.96 33.08%
EPS -0.40 -1.11 -0.40 -0.04 1.52 -1.75 -2.00 -65.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0505 0.0512 0.0536 0.0536 0.0253 0.0281 55.71%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.82 28.88 30.02 33.74 23.58 21.85 21.47 32.80%
EPS -0.72 -1.96 -0.85 -0.05 2.65 -3.06 -3.59 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0893 0.1086 0.0651 0.0937 0.0443 0.0504 55.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.105 0.12 0.12 0.12 0.14 0.145 0.19 -
P/RPS 0.57 0.73 0.85 0.43 1.04 1.16 1.59 -49.63%
P/EPS -26.25 -10.84 -30.00 -300.00 9.22 -8.30 -9.50 97.27%
EY -3.81 -9.22 -3.33 -0.33 10.84 -12.05 -10.53 -49.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.38 2.34 2.24 2.61 5.73 6.76 -56.74%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 20/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.105 0.115 0.145 0.135 0.11 0.16 0.145 -
P/RPS 0.57 0.70 1.02 0.49 0.82 1.28 1.21 -39.54%
P/EPS -26.25 -10.39 -36.25 -337.50 7.25 -9.16 -7.25 136.34%
EY -3.81 -9.62 -2.76 -0.30 13.80 -10.92 -13.79 -57.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.28 2.83 2.52 2.05 6.32 5.16 -48.18%

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