[XOX] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[XOX] XOX BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 135.48%
YoY- 105.87%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 145,554 143,836 90,953 84,049 73,636 69,008 56,795 86.95%
PBT 3,036 1,916 1,628 1,412 -228 -1,368 -1,572 -
Tax -562 -208 -457 -13 -30 -40 18 -
NP 2,474 1,708 1,171 1,398 -258 -1,408 -1,554 -
-
NP to SH 1,720 2,532 756 198 -560 -1,344 -1,239 -
-
Tax Rate 18.51% 10.86% 28.07% 0.92% - - - -
Total Cost 143,080 142,128 89,782 82,650 73,894 70,416 58,349 81.54%
-
Net Worth 35,940 19,523 19,112 20,450 18,759 17,942 16,881 65.26%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 35,940 19,523 19,112 20,450 18,759 17,942 16,881 65.26%
NOSH 356,000 333,157 337,083 372,498 350,000 335,999 309,749 9.69%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.70% 1.19% 1.29% 1.66% -0.35% -2.04% -2.74% -
ROE 4.79% 12.97% 3.96% 0.97% -2.99% -7.49% -7.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 44.02 43.17 26.98 22.56 21.04 20.54 18.34 78.98%
EPS 0.52 0.76 0.23 0.05 -0.16 -0.40 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.0586 0.0567 0.0549 0.0536 0.0534 0.0545 58.24%
Adjusted Per Share Value based on latest NOSH - 330,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 84.12 83.13 52.56 48.58 42.56 39.88 32.82 86.96%
EPS 0.99 1.46 0.44 0.11 -0.32 -0.78 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.1128 0.1105 0.1182 0.1084 0.1037 0.0976 65.21%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.205 0.08 0.07 0.09 0.05 0.105 0.105 -
P/RPS 0.47 0.19 0.26 0.40 0.24 0.51 0.57 -12.03%
P/EPS 39.41 10.53 31.21 168.75 -31.25 -26.25 -26.25 -
EY 2.54 9.50 3.20 0.59 -3.20 -3.81 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.37 1.23 1.64 0.93 1.97 1.93 -1.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 20/11/15 28/08/15 26/05/15 13/02/15 26/11/14 29/08/14 -
Price 0.155 0.67 0.065 0.065 0.06 0.07 0.105 -
P/RPS 0.35 1.55 0.24 0.29 0.29 0.34 0.57 -27.69%
P/EPS 29.80 88.16 28.98 121.88 -37.50 -17.50 -26.25 -
EY 3.36 1.13 3.45 0.82 -2.67 -5.71 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 11.43 1.15 1.18 1.12 1.31 1.93 -18.07%

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