[XOX] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[XOX] XOX BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -280.65%
YoY- 76.53%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,991 9,775 9,389 9,188 9,188 8,841 14,903 -13.50%
PBT 8,507 -865 -1,572 -1,534 -403 -3,792 -9,154 -
Tax -19 0 0 0 0 0 0 -
NP 8,488 -865 -1,572 -1,534 -403 -3,792 -9,154 -
-
NP to SH 8,567 -865 -1,572 -1,534 -403 -3,792 -9,154 -
-
Tax Rate 0.22% - - - - - - -
Total Cost 3,503 10,640 10,961 10,722 9,591 12,633 24,057 -72.35%
-
Net Worth 16,473 7,546 8,834 10,016 7,998 8,251 12,205 22.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 16,473 7,546 8,834 10,016 7,998 8,251 12,205 22.15%
NOSH 307,333 298,275 314,400 300,784 310,000 303,360 305,133 0.48%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 70.79% -8.85% -16.74% -16.70% -4.39% -42.89% -61.42% -
ROE 52.01% -11.46% -17.79% -15.32% -5.04% -45.96% -75.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.90 3.28 2.99 3.05 2.96 2.91 4.88 -13.89%
EPS 2.84 -0.29 -0.50 -0.51 -0.13 -1.25 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0253 0.0281 0.0333 0.0258 0.0272 0.04 21.56%
Adjusted Per Share Value based on latest NOSH - 300,784
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.93 5.65 5.43 5.31 5.31 5.11 8.61 -13.48%
EPS 4.95 -0.50 -0.91 -0.89 -0.23 -2.19 -5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0952 0.0436 0.0511 0.0579 0.0462 0.0477 0.0705 22.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.14 0.145 0.19 0.14 0.17 0.235 0.235 -
P/RPS 3.59 4.42 6.36 4.58 5.74 8.06 4.81 -17.73%
P/EPS 5.02 -50.00 -38.00 -27.45 -130.77 -18.80 -7.83 -
EY 19.91 -2.00 -2.63 -3.64 -0.76 -5.32 -12.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 5.73 6.76 4.20 6.59 8.64 5.88 -41.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 30/11/12 30/08/12 30/05/12 27/02/12 -
Price 0.11 0.16 0.145 0.11 0.16 0.16 0.255 -
P/RPS 2.82 4.88 4.86 3.60 5.40 5.49 5.22 -33.69%
P/EPS 3.95 -55.17 -29.00 -21.57 -123.08 -12.80 -8.50 -
EY 25.34 -1.81 -3.45 -4.64 -0.81 -7.81 -11.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 6.32 5.16 3.30 6.20 5.88 6.38 -53.11%

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