[XOX] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[XOX] XOX BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 58.33%
YoY- 61.85%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 143,836 90,953 84,049 73,636 69,008 56,795 49,977 102.20%
PBT 1,916 1,628 1,412 -228 -1,368 -1,572 -3,596 -
Tax -208 -457 -13 -30 -40 18 16 -
NP 1,708 1,171 1,398 -258 -1,408 -1,554 -3,580 -
-
NP to SH 2,532 756 198 -560 -1,344 -1,239 -3,385 -
-
Tax Rate 10.86% 28.07% 0.92% - - - - -
Total Cost 142,128 89,782 82,650 73,894 70,416 58,349 53,557 91.56%
-
Net Worth 19,523 19,112 20,450 18,759 17,942 16,881 15,448 16.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 19,523 19,112 20,450 18,759 17,942 16,881 15,448 16.87%
NOSH 333,157 337,083 372,498 350,000 335,999 309,749 305,903 5.84%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.19% 1.29% 1.66% -0.35% -2.04% -2.74% -7.16% -
ROE 12.97% 3.96% 0.97% -2.99% -7.49% -7.34% -21.91% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 43.17 26.98 22.56 21.04 20.54 18.34 16.34 90.99%
EPS 0.76 0.23 0.05 -0.16 -0.40 -0.40 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0567 0.0549 0.0536 0.0534 0.0545 0.0505 10.41%
Adjusted Per Share Value based on latest NOSH - 275,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 83.13 52.56 48.58 42.56 39.88 32.82 28.88 102.22%
EPS 1.46 0.44 0.11 -0.32 -0.78 -0.72 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.1105 0.1182 0.1084 0.1037 0.0976 0.0893 16.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.08 0.07 0.09 0.05 0.105 0.105 0.12 -
P/RPS 0.19 0.26 0.40 0.24 0.51 0.57 0.73 -59.20%
P/EPS 10.53 31.21 168.75 -31.25 -26.25 -26.25 -10.84 -
EY 9.50 3.20 0.59 -3.20 -3.81 -3.81 -9.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.23 1.64 0.93 1.97 1.93 2.38 -30.77%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 28/08/15 26/05/15 13/02/15 26/11/14 29/08/14 29/05/14 -
Price 0.67 0.065 0.065 0.06 0.07 0.105 0.115 -
P/RPS 1.55 0.24 0.29 0.29 0.34 0.57 0.70 69.80%
P/EPS 88.16 28.98 121.88 -37.50 -17.50 -26.25 -10.39 -
EY 1.13 3.45 0.82 -2.67 -5.71 -3.81 -9.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.43 1.15 1.18 1.12 1.31 1.93 2.28 192.62%

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