[XOX] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[XOX] XOX BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -130.61%
YoY- 36.06%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 73,636 69,008 56,795 49,977 51,946 58,372 40,807 48.05%
PBT -228 -1,368 -1,572 -3,596 -1,744 -404 4,536 -
Tax -30 -40 18 16 -12 -12 -22 22.90%
NP -258 -1,408 -1,554 -3,580 -1,756 -416 4,514 -
-
NP to SH -560 -1,344 -1,239 -3,385 -1,468 -84 4,593 -
-
Tax Rate - - - - - - 0.49% -
Total Cost 73,894 70,416 58,349 53,557 53,702 58,788 36,293 60.43%
-
Net Worth 18,759 17,942 16,881 15,448 18,790 11,255 16,218 10.16%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 18,759 17,942 16,881 15,448 18,790 11,255 16,218 10.16%
NOSH 350,000 335,999 309,749 305,903 366,999 210,000 302,586 10.16%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.35% -2.04% -2.74% -7.16% -3.38% -0.71% 11.06% -
ROE -2.99% -7.49% -7.34% -21.91% -7.81% -0.75% 28.32% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.04 20.54 18.34 16.34 14.15 27.80 13.49 34.38%
EPS -0.16 -0.40 -0.40 -1.11 -0.40 -0.04 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0534 0.0545 0.0505 0.0512 0.0536 0.0536 0.00%
Adjusted Per Share Value based on latest NOSH - 317,543
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.56 39.88 32.82 28.88 30.02 33.74 23.58 48.08%
EPS -0.32 -0.78 -0.72 -1.96 -0.85 -0.05 2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.1037 0.0976 0.0893 0.1086 0.0651 0.0937 10.17%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.05 0.105 0.105 0.12 0.12 0.12 0.14 -
P/RPS 0.24 0.51 0.57 0.73 0.85 0.43 1.04 -62.27%
P/EPS -31.25 -26.25 -26.25 -10.84 -30.00 -300.00 9.22 -
EY -3.20 -3.81 -3.81 -9.22 -3.33 -0.33 10.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.97 1.93 2.38 2.34 2.24 2.61 -49.64%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 26/11/14 29/08/14 29/05/14 28/02/14 20/11/13 30/08/13 -
Price 0.06 0.07 0.105 0.115 0.145 0.135 0.11 -
P/RPS 0.29 0.34 0.57 0.70 1.02 0.49 0.82 -49.89%
P/EPS -37.50 -17.50 -26.25 -10.39 -36.25 -337.50 7.25 -
EY -2.67 -5.71 -3.81 -9.62 -2.76 -0.30 13.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.31 1.93 2.28 2.83 2.52 2.05 -33.09%

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