[XOX] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[XOX] XOX BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 215.66%
YoY- 123.1%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 37,483 25,973 14,593 40,807 28,352 18,577 9,188 155.53%
PBT -2,697 -872 -101 4,536 -3,971 -3,106 -1,534 45.72%
Tax 12 -6 -3 -22 0 0 0 -
NP -2,685 -878 -104 4,514 -3,971 -3,106 -1,534 45.28%
-
NP to SH -2,539 -734 -21 4,593 -3,971 -3,106 -1,534 39.96%
-
Tax Rate - - - 0.49% - - - -
Total Cost 40,168 26,851 14,697 36,293 32,323 21,683 10,722 141.40%
-
Net Worth 15,448 18,790 11,255 16,218 7,669 8,727 10,016 33.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 15,448 18,790 11,255 16,218 7,669 8,727 10,016 33.52%
NOSH 305,903 366,999 210,000 302,586 303,129 310,600 300,784 1.13%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -7.16% -3.38% -0.71% 11.06% -14.01% -16.72% -16.70% -
ROE -16.44% -3.91% -0.19% 28.32% -51.78% -35.59% -15.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.25 7.08 6.95 13.49 9.35 5.98 3.05 152.88%
EPS -0.83 -0.20 -0.01 1.52 -1.31 -1.00 -0.51 38.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.0512 0.0536 0.0536 0.0253 0.0281 0.0333 32.03%
Adjusted Per Share Value based on latest NOSH - 307,333
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.48 14.88 8.36 23.38 16.25 10.64 5.26 155.70%
EPS -1.45 -0.42 -0.01 2.63 -2.28 -1.78 -0.88 39.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.1077 0.0645 0.0929 0.0439 0.05 0.0574 33.49%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.12 0.12 0.12 0.14 0.145 0.19 0.14 -
P/RPS 0.98 1.70 1.73 1.04 1.55 3.18 4.58 -64.25%
P/EPS -14.46 -60.00 -1,200.00 9.22 -11.07 -19.00 -27.45 -34.79%
EY -6.92 -1.67 -0.08 10.84 -9.03 -5.26 -3.64 53.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.34 2.24 2.61 5.73 6.76 4.20 -31.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 20/11/13 30/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.115 0.145 0.135 0.11 0.16 0.145 0.11 -
P/RPS 0.94 2.05 1.94 0.82 1.71 2.42 3.60 -59.18%
P/EPS -13.86 -72.50 -1,350.00 7.25 -12.21 -14.50 -21.57 -25.55%
EY -7.22 -1.38 -0.07 13.80 -8.19 -6.90 -4.64 34.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.83 2.52 2.05 6.32 5.16 3.30 -21.86%

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