[XOX] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[XOX] XOX BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 14.08%
YoY- 195.45%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 59,709 57,050 49,474 47,739 45,748 40,343 37,540 36.22%
PBT -1,839 -1,598 5,810 6,771 5,969 4,536 -4,374 -43.84%
Tax 15 22 -7 -25 -22 -19 0 -
NP -1,824 -1,576 5,803 6,746 5,947 4,517 -4,374 -44.15%
-
NP to SH -1,572 -1,257 6,024 6,969 6,109 4,596 -4,374 -49.41%
-
Tax Rate - - 0.12% 0.37% 0.37% 0.42% - -
Total Cost 61,533 58,626 43,671 40,993 39,801 35,826 41,914 29.14%
-
Net Worth 17,942 18,166 16,035 18,227 11,255 16,473 7,546 78.04%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 17,942 18,166 16,035 18,227 11,255 16,473 7,546 78.04%
NOSH 335,999 333,333 317,543 355,999 210,000 307,333 298,275 8.25%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.05% -2.76% 11.73% 14.13% 13.00% 11.20% -11.65% -
ROE -8.76% -6.92% 37.57% 38.23% 54.27% 27.90% -57.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.77 17.12 15.58 13.41 21.78 13.13 12.59 25.80%
EPS -0.47 -0.38 1.90 1.96 2.91 1.50 -1.47 -53.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0545 0.0505 0.0512 0.0536 0.0536 0.0253 64.46%
Adjusted Per Share Value based on latest NOSH - 355,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.21 32.69 28.35 27.35 26.21 23.12 21.51 36.21%
EPS -0.90 -0.72 3.45 3.99 3.50 2.63 -2.51 -49.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.1041 0.0919 0.1044 0.0645 0.0944 0.0432 78.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.105 0.105 0.12 0.12 0.12 0.14 0.145 -
P/RPS 0.59 0.61 0.77 0.89 0.55 1.07 1.15 -35.88%
P/EPS -22.44 -27.84 6.33 6.13 4.13 9.36 -9.89 72.58%
EY -4.46 -3.59 15.81 16.31 24.24 10.68 -10.11 -42.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.93 2.38 2.34 2.24 2.61 5.73 -50.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 29/05/14 28/02/14 20/11/13 30/08/13 30/05/13 -
Price 0.07 0.105 0.115 0.145 0.135 0.11 0.16 -
P/RPS 0.39 0.61 0.74 1.08 0.62 0.84 1.27 -54.45%
P/EPS -14.96 -27.84 6.06 7.41 4.64 7.36 -10.91 23.40%
EY -6.68 -3.59 16.50 13.50 21.55 13.59 -9.17 -19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.93 2.28 2.83 2.52 2.05 6.32 -64.94%

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