[XOX] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[XOX] XOX BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -25.06%
YoY- -125.73%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 90,953 82,604 67,895 59,709 57,050 49,474 47,739 53.86%
PBT 1,628 2,158 -843 -1,839 -1,598 5,810 6,771 -61.43%
Tax -457 0 14 15 22 -7 -25 597.63%
NP 1,171 2,158 -829 -1,824 -1,576 5,803 6,746 -68.98%
-
NP to SH 755 1,434 -805 -1,572 -1,257 6,024 6,969 -77.36%
-
Tax Rate 28.07% 0.00% - - - 0.12% 0.37% -
Total Cost 89,782 80,446 68,724 61,533 58,626 43,671 40,993 68.89%
-
Net Worth 18,682 18,117 14,739 17,942 18,166 16,035 18,227 1.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 18,682 18,117 14,739 17,942 18,166 16,035 18,227 1.66%
NOSH 329,499 330,000 275,000 335,999 333,333 317,543 355,999 -5.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.29% 2.61% -1.22% -3.05% -2.76% 11.73% 14.13% -
ROE 4.04% 7.92% -5.46% -8.76% -6.92% 37.57% 38.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.60 25.03 24.69 17.77 17.12 15.58 13.41 62.01%
EPS 0.23 0.43 -0.29 -0.47 -0.38 1.90 1.96 -76.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0549 0.0536 0.0534 0.0545 0.0505 0.0512 7.05%
Adjusted Per Share Value based on latest NOSH - 335,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.56 47.74 39.24 34.51 32.97 28.59 27.59 53.85%
EPS 0.44 0.83 -0.47 -0.91 -0.73 3.48 4.03 -77.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.108 0.1047 0.0852 0.1037 0.105 0.0927 0.1053 1.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.07 0.09 0.05 0.105 0.105 0.12 0.12 -
P/RPS 0.25 0.36 0.20 0.59 0.61 0.77 0.89 -57.20%
P/EPS 30.55 20.71 -17.08 -22.44 -27.84 6.33 6.13 192.62%
EY 3.27 4.83 -5.85 -4.46 -3.59 15.81 16.31 -65.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.64 0.93 1.97 1.93 2.38 2.34 -34.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 26/05/15 13/02/15 26/11/14 29/08/14 29/05/14 28/02/14 -
Price 0.065 0.065 0.06 0.07 0.105 0.115 0.145 -
P/RPS 0.24 0.26 0.24 0.39 0.61 0.74 1.08 -63.41%
P/EPS 28.37 14.96 -20.50 -14.96 -27.84 6.06 7.41 145.33%
EY 3.53 6.69 -4.88 -6.68 -3.59 16.50 13.50 -59.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.18 1.12 1.31 1.93 2.28 2.83 -45.22%

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