[XOX] QoQ Cumulative 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- -245.91%
YoY- 36.06%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 36,818 17,252 56,795 37,483 25,973 14,593 40,807 -6.61%
PBT -114 -342 -1,572 -2,697 -872 -101 4,536 -
Tax -15 -10 18 12 -6 -3 -22 -22.47%
NP -129 -352 -1,554 -2,685 -878 -104 4,514 -
-
NP to SH -280 -336 -1,239 -2,539 -734 -21 4,593 -
-
Tax Rate - - - - - - 0.49% -
Total Cost 36,947 17,604 58,349 40,168 26,851 14,697 36,293 1.19%
-
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 -1.49% -1.87% -7.34% -16.44% -3.91% -0.19% 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 10.52 5.13 18.34 12.25 7.08 6.95 13.49 -15.23%
EPS -0.08 -0.10 -0.40 -0.83 -0.20 -0.01 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 21.28 9.97 32.82 21.66 15.01 8.43 23.58 -6.59%
EPS -0.16 -0.19 -0.72 -1.47 -0.42 -0.01 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 0.48 2.04 0.57 0.98 1.70 1.73 1.04 -40.19%
P/EPS -62.50 -105.00 -26.25 -14.46 -60.00 -1,200.00 9.22 -
EY -1.60 -0.95 -3.81 -6.92 -1.67 -0.08 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 0.57 1.36 0.57 0.94 2.05 1.94 0.82 -21.47%
P/EPS -75.00 -70.00 -26.25 -13.86 -72.50 -1,350.00 7.25 -
EY -1.33 -1.43 -3.81 -7.22 -1.38 -0.07 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