[XOX] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[XOX] XOX BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 171.82%
YoY- -84.83%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 26,219 19,566 17,252 19,313 11,510 11,380 14,593 47.84%
PBT 1,175 226 -342 1,125 -1,826 -770 -101 -
Tax 4 -4 -10 6 18 -3 -3 -
NP 1,179 222 -352 1,131 -1,808 -773 -104 -
-
NP to SH 429 55 -336 1,300 -1,810 -712 -21 -
-
Tax Rate -0.34% 1.77% - -0.53% - - - -
Total Cost 25,040 19,344 17,604 18,182 13,318 12,153 14,697 42.69%
-
Net Worth 18,117 14,739 17,942 18,166 16,035 18,227 11,255 37.38%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 18,117 14,739 17,942 18,166 16,035 18,227 11,255 37.38%
NOSH 330,000 275,000 335,999 333,333 317,543 355,999 210,000 35.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.50% 1.13% -2.04% 5.86% -15.71% -6.79% -0.71% -
ROE 2.37% 0.37% -1.87% 7.16% -11.29% -3.91% -0.19% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.95 7.11 5.13 5.79 3.62 3.20 6.95 9.38%
EPS 0.13 0.02 -0.10 0.39 -0.57 -0.20 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0536 0.0534 0.0545 0.0505 0.0512 0.0536 1.61%
Adjusted Per Share Value based on latest NOSH - 333,333
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.02 11.21 9.89 11.07 6.60 6.52 8.36 47.84%
EPS 0.25 0.03 -0.19 0.74 -1.04 -0.41 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.0845 0.1028 0.1041 0.0919 0.1044 0.0645 37.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.09 0.05 0.105 0.105 0.12 0.12 0.12 -
P/RPS 1.13 0.70 2.04 1.81 3.31 3.75 1.73 -24.73%
P/EPS 69.23 250.00 -105.00 26.92 -21.05 -60.00 -1,200.00 -
EY 1.44 0.40 -0.95 3.71 -4.75 -1.67 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.93 1.97 1.93 2.38 2.34 2.24 -18.78%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 13/02/15 26/11/14 29/08/14 29/05/14 28/02/14 20/11/13 -
Price 0.065 0.06 0.07 0.105 0.115 0.145 0.135 -
P/RPS 0.82 0.84 1.36 1.81 3.17 4.54 1.94 -43.70%
P/EPS 50.00 300.00 -70.00 26.92 -20.18 -72.50 -1,350.00 -
EY 2.00 0.33 -1.43 3.71 -4.96 -1.38 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.12 1.31 1.93 2.28 2.83 2.52 -39.72%

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