[XOX] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[XOX] XOX BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 234.92%
YoY- 288.39%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 160,718 147,054 145,554 143,836 90,953 84,049 73,636 68.34%
PBT -8,262 3,681 3,036 1,916 1,628 1,412 -228 997.44%
Tax -330 -700 -562 -208 -457 -13 -30 395.33%
NP -8,592 2,981 2,474 1,708 1,171 1,398 -258 937.31%
-
NP to SH -8,776 2,501 1,720 2,532 756 198 -560 527.28%
-
Tax Rate - 19.02% 18.51% 10.86% 28.07% 0.92% - -
Total Cost 169,310 144,073 143,080 142,128 89,782 82,650 73,894 73.88%
-
Net Worth 58,936 52,748 35,940 19,523 19,112 20,450 18,759 114.65%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 58,936 52,748 35,940 19,523 19,112 20,450 18,759 114.65%
NOSH 415,924 367,843 356,000 333,157 337,083 372,498 350,000 12.20%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -5.35% 2.03% 1.70% 1.19% 1.29% 1.66% -0.35% -
ROE -14.89% 4.74% 4.79% 12.97% 3.96% 0.97% -2.99% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.64 39.98 44.02 43.17 26.98 22.56 21.04 50.02%
EPS -2.11 0.68 0.52 0.76 0.23 0.05 -0.16 459.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1434 0.1087 0.0586 0.0567 0.0549 0.0536 91.30%
Adjusted Per Share Value based on latest NOSH - 333,157
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 92.88 84.99 84.12 83.13 52.56 48.58 42.56 68.32%
EPS -5.07 1.45 0.99 1.46 0.44 0.11 -0.32 531.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3406 0.3049 0.2077 0.1128 0.1105 0.1182 0.1084 114.67%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.14 0.13 0.205 0.08 0.07 0.09 0.05 -
P/RPS 0.36 0.33 0.47 0.19 0.26 0.40 0.24 31.06%
P/EPS -6.64 19.12 39.41 10.53 31.21 168.75 -31.25 -64.42%
EY -15.07 5.23 2.54 9.50 3.20 0.59 -3.20 181.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.91 1.89 1.37 1.23 1.64 0.93 4.26%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 19/02/16 20/11/15 28/08/15 26/05/15 13/02/15 -
Price 0.145 0.155 0.155 0.67 0.065 0.065 0.06 -
P/RPS 0.38 0.39 0.35 1.55 0.24 0.29 0.29 19.76%
P/EPS -6.87 22.79 29.80 88.16 28.98 121.88 -37.50 -67.77%
EY -14.55 4.39 3.36 1.13 3.45 0.82 -2.67 209.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 1.43 11.43 1.15 1.18 1.12 -6.05%

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