[XOX] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[XOX] XOX BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -1.24%
YoY- 71.92%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 58,372 40,807 37,802 37,154 36,752 33,045 63,870 -5.81%
PBT -404 4,536 -5,294 -6,212 -6,136 -19,886 -20,633 -92.71%
Tax -12 -22 0 0 0 0 0 -
NP -416 4,514 -5,294 -6,212 -6,136 -19,886 -20,633 -92.57%
-
NP to SH -84 4,593 -5,294 -6,212 -6,136 -19,886 -20,633 -97.44%
-
Tax Rate - 0.49% - - - - - -
Total Cost 58,788 36,293 43,097 43,366 42,888 52,931 84,503 -21.46%
-
Net Worth 11,255 16,218 7,669 8,727 10,016 9,417 6,363 46.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 11,255 16,218 7,669 8,727 10,016 9,417 6,363 46.20%
NOSH 210,000 302,586 303,129 310,600 300,784 245,240 233,935 -6.93%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.71% 11.06% -14.01% -16.72% -16.70% -60.18% -32.30% -
ROE -0.75% 28.32% -69.04% -71.17% -61.26% -211.17% -324.26% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.80 13.49 12.47 11.96 12.22 13.47 27.30 1.21%
EPS -0.04 1.52 -1.75 -2.00 -2.04 -6.58 -8.82 -97.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0536 0.0253 0.0281 0.0333 0.0384 0.0272 57.11%
Adjusted Per Share Value based on latest NOSH - 314,400
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.74 23.58 21.85 21.47 21.24 19.10 36.91 -5.80%
EPS -0.05 2.65 -3.06 -3.59 -3.55 -11.49 -11.92 -97.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0937 0.0443 0.0504 0.0579 0.0544 0.0368 46.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.14 0.145 0.19 0.14 0.17 0.235 -
P/RPS 0.43 1.04 1.16 1.59 1.15 1.26 0.86 -36.97%
P/EPS -300.00 9.22 -8.30 -9.50 -6.86 -2.10 -2.66 2227.61%
EY -0.33 10.84 -12.05 -10.53 -14.57 -47.70 -37.53 -95.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.61 5.73 6.76 4.20 4.43 8.64 -59.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 30/08/13 30/05/13 28/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.135 0.11 0.16 0.145 0.11 0.16 0.16 -
P/RPS 0.49 0.82 1.28 1.21 0.90 1.19 0.59 -11.63%
P/EPS -337.50 7.25 -9.16 -7.25 -5.39 -1.97 -1.81 3153.48%
EY -0.30 13.80 -10.92 -13.79 -18.55 -50.68 -55.13 -96.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.05 6.32 5.16 3.30 4.17 5.88 -43.12%

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