[XOX] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[XOX] XOX BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 40.09%
YoY- 80.48%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,739 45,748 40,343 37,540 34,465 33,259 33,046 27.70%
PBT 6,771 5,969 4,536 -4,374 -7,301 -14,883 -19,885 -
Tax -25 -22 -19 0 0 0 0 -
NP 6,746 5,947 4,517 -4,374 -7,301 -14,883 -19,885 -
-
NP to SH 6,969 6,109 4,596 -4,374 -7,301 -14,883 -19,885 -
-
Tax Rate 0.37% 0.37% 0.42% - - - - -
Total Cost 40,993 39,801 35,826 41,914 41,766 48,142 52,931 -15.62%
-
Net Worth 18,227 11,255 16,473 7,546 8,834 10,016 7,998 72.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 18,227 11,255 16,473 7,546 8,834 10,016 7,998 72.91%
NOSH 355,999 210,000 307,333 298,275 314,400 300,784 310,000 9.63%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.13% 13.00% 11.20% -11.65% -21.18% -44.75% -60.17% -
ROE 38.23% 54.27% 27.90% -57.96% -82.64% -148.59% -248.62% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.41 21.78 13.13 12.59 10.96 11.06 10.66 16.48%
EPS 1.96 2.91 1.50 -1.47 -2.32 -4.95 -6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.0536 0.0536 0.0253 0.0281 0.0333 0.0258 57.72%
Adjusted Per Share Value based on latest NOSH - 298,275
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.59 26.44 23.32 21.70 19.92 19.22 19.10 27.69%
EPS 4.03 3.53 2.66 -2.53 -4.22 -8.60 -11.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.0651 0.0952 0.0436 0.0511 0.0579 0.0462 72.93%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.12 0.12 0.14 0.145 0.19 0.14 0.17 -
P/RPS 0.89 0.55 1.07 1.15 1.73 1.27 1.59 -32.00%
P/EPS 6.13 4.13 9.36 -9.89 -8.18 -2.83 -2.65 -
EY 16.31 24.24 10.68 -10.11 -12.22 -35.34 -37.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.24 2.61 5.73 6.76 4.20 6.59 -49.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 30/08/13 30/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.145 0.135 0.11 0.16 0.145 0.11 0.16 -
P/RPS 1.08 0.62 0.84 1.27 1.32 0.99 1.50 -19.61%
P/EPS 7.41 4.64 7.36 -10.91 -6.24 -2.22 -2.49 -
EY 13.50 21.55 13.59 -9.17 -16.02 -44.98 -40.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.52 2.05 6.32 5.16 3.30 6.20 -40.63%

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