[XOX] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[XOX] XOX BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 680.0%
YoY- 123.7%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 36,818 35,959 27,916 26,219 19,566 17,252 19,313 53.56%
PBT 1,039 479 569 1,175 226 -342 1,125 -5.14%
Tax -229 -52 -447 4 -4 -10 6 -
NP 810 427 122 1,179 222 -352 1,131 -19.90%
-
NP to SH 227 633 607 429 55 -336 1,300 -68.65%
-
Tax Rate 22.04% 10.86% 78.56% -0.34% 1.77% - -0.53% -
Total Cost 36,008 35,532 27,794 25,040 19,344 17,604 18,182 57.50%
-
Net Worth 35,940 19,523 18,682 18,117 14,739 17,942 18,166 57.40%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 35,940 19,523 18,682 18,117 14,739 17,942 18,166 57.40%
NOSH 356,000 333,157 329,499 330,000 275,000 335,999 333,333 4.47%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.20% 1.19% 0.44% 4.50% 1.13% -2.04% 5.86% -
ROE 0.63% 3.24% 3.25% 2.37% 0.37% -1.87% 7.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.14 10.79 8.47 7.95 7.11 5.13 5.79 54.50%
EPS 0.07 0.19 0.18 0.13 0.02 -0.10 0.39 -68.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.0586 0.0567 0.0549 0.0536 0.0534 0.0545 58.24%
Adjusted Per Share Value based on latest NOSH - 330,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.28 20.78 16.13 15.15 11.31 9.97 11.16 53.58%
EPS 0.13 0.37 0.35 0.25 0.03 -0.19 0.75 -68.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.1128 0.108 0.1047 0.0852 0.1037 0.105 57.38%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.205 0.08 0.07 0.09 0.05 0.105 0.105 -
P/RPS 1.84 0.74 0.83 1.13 0.70 2.04 1.81 1.09%
P/EPS 298.60 42.11 38.00 69.23 250.00 -105.00 26.92 395.19%
EY 0.33 2.38 2.63 1.44 0.40 -0.95 3.71 -79.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.37 1.23 1.64 0.93 1.97 1.93 -1.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 20/11/15 28/08/15 26/05/15 13/02/15 26/11/14 29/08/14 -
Price 0.155 0.67 0.065 0.065 0.06 0.07 0.105 -
P/RPS 1.39 6.21 0.77 0.82 0.84 1.36 1.81 -16.09%
P/EPS 225.77 352.63 35.28 50.00 300.00 -70.00 26.92 311.19%
EY 0.44 0.28 2.83 2.00 0.33 -1.43 3.71 -75.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 11.43 1.15 1.18 1.12 1.31 1.93 -18.07%

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