[XOX] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[XOX] XOX BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -64.14%
YoY- 312.73%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 51,076 50,427 37,514 36,818 35,959 27,916 26,219 55.79%
PBT -1,769 -11,022 1,243 1,039 479 569 1,175 -
Tax -5 195 -244 -229 -52 -447 4 -
NP -1,774 -10,827 999 810 427 122 1,179 -
-
NP to SH -1,318 -10,652 1,016 227 633 607 429 -
-
Tax Rate - - 19.63% 22.04% 10.86% 78.56% -0.34% -
Total Cost 52,850 61,254 36,515 36,008 35,532 27,794 25,040 64.31%
-
Net Worth 78,736 58,960 52,033 35,940 19,523 18,682 18,117 165.60%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 78,736 58,960 52,033 35,940 19,523 18,682 18,117 165.60%
NOSH 573,043 416,093 362,857 356,000 333,157 329,499 330,000 44.32%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.47% -21.47% 2.66% 2.20% 1.19% 0.44% 4.50% -
ROE -1.67% -18.07% 1.95% 0.63% 3.24% 3.25% 2.37% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.91 12.12 10.34 11.14 10.79 8.47 7.95 7.87%
EPS -0.23 -2.56 0.28 0.07 0.19 0.18 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1374 0.1417 0.1434 0.1087 0.0586 0.0567 0.0549 84.02%
Adjusted Per Share Value based on latest NOSH - 356,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.52 29.14 21.68 21.28 20.78 16.13 15.15 55.81%
EPS -0.76 -6.16 0.59 0.13 0.37 0.35 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.455 0.3408 0.3007 0.2077 0.1128 0.108 0.1047 165.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.135 0.14 0.13 0.205 0.08 0.07 0.09 -
P/RPS 1.51 1.16 1.26 1.84 0.74 0.83 1.13 21.25%
P/EPS -58.70 -5.47 46.43 298.60 42.11 38.00 69.23 -
EY -1.70 -18.29 2.15 0.33 2.38 2.63 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 0.91 1.89 1.37 1.23 1.64 -28.98%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 30/05/16 19/02/16 20/11/15 28/08/15 26/05/15 -
Price 0.105 0.145 0.155 0.155 0.67 0.065 0.065 -
P/RPS 1.18 1.20 1.50 1.39 6.21 0.77 0.82 27.37%
P/EPS -45.65 -5.66 55.36 225.77 352.63 35.28 50.00 -
EY -2.19 -17.66 1.81 0.44 0.28 2.83 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.02 1.08 1.43 11.43 1.15 1.18 -25.36%

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