[XOX] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[XOX] XOX BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -3395.24%
YoY- 76.37%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,252 56,795 37,483 25,973 14,593 40,807 28,352 -28.17%
PBT -342 -1,572 -2,697 -872 -101 4,536 -3,971 -80.46%
Tax -10 18 12 -6 -3 -22 0 -
NP -352 -1,554 -2,685 -878 -104 4,514 -3,971 -80.09%
-
NP to SH -336 -1,239 -2,539 -734 -21 4,593 -3,971 -80.69%
-
Tax Rate - - - - - 0.49% - -
Total Cost 17,604 58,349 40,168 26,851 14,697 36,293 32,323 -33.28%
-
Net Worth 17,942 16,881 15,448 18,790 11,255 16,218 7,669 76.14%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 17,942 16,881 15,448 18,790 11,255 16,218 7,669 76.14%
NOSH 335,999 309,749 305,903 366,999 210,000 302,586 303,129 7.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.04% -2.74% -7.16% -3.38% -0.71% 11.06% -14.01% -
ROE -1.87% -7.34% -16.44% -3.91% -0.19% 28.32% -51.78% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.13 18.34 12.25 7.08 6.95 13.49 9.35 -32.95%
EPS -0.10 -0.40 -0.83 -0.20 -0.01 1.52 -1.31 -81.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0545 0.0505 0.0512 0.0536 0.0536 0.0253 64.46%
Adjusted Per Share Value based on latest NOSH - 355,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.89 32.54 21.48 14.88 8.36 23.38 16.25 -28.16%
EPS -0.19 -0.71 -1.45 -0.42 -0.01 2.63 -2.28 -80.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.0967 0.0885 0.1077 0.0645 0.0929 0.0439 76.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.105 0.105 0.12 0.12 0.12 0.14 0.145 -
P/RPS 2.04 0.57 0.98 1.70 1.73 1.04 1.55 20.07%
P/EPS -105.00 -26.25 -14.46 -60.00 -1,200.00 9.22 -11.07 347.47%
EY -0.95 -3.81 -6.92 -1.67 -0.08 10.84 -9.03 -77.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.93 2.38 2.34 2.24 2.61 5.73 -50.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 29/05/14 28/02/14 20/11/13 30/08/13 30/05/13 -
Price 0.07 0.105 0.115 0.145 0.135 0.11 0.16 -
P/RPS 1.36 0.57 0.94 2.05 1.94 0.82 1.71 -14.14%
P/EPS -70.00 -26.25 -13.86 -72.50 -1,350.00 7.25 -12.21 219.98%
EY -1.43 -3.81 -7.22 -1.38 -0.07 13.80 -8.19 -68.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.93 2.28 2.83 2.52 2.05 6.32 -64.94%

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