[XOX] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[XOX] XOX BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Revenue 19,566 11,380 9,389 23,081 0 -
PBT 226 -770 -1,572 -2,921 0 -
Tax -4 -3 0 0 0 -
NP 222 -773 -1,572 -2,921 0 -
-
NP to SH 55 -712 -1,572 -2,921 0 -
-
Tax Rate 1.77% - - - - -
Total Cost 19,344 12,153 10,961 26,002 0 -
-
Net Worth 14,739 18,227 8,834 26,581 0 -
Dividend
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Net Worth 14,739 18,227 8,834 26,581 0 -
NOSH 275,000 355,999 314,400 292,100 0 -
Ratio Analysis
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
NP Margin 1.13% -6.79% -16.74% -12.66% 0.00% -
ROE 0.37% -3.91% -17.79% -10.99% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 7.11 3.20 2.99 7.90 0.00 -
EPS 0.02 -0.20 -0.50 -1.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0512 0.0281 0.091 0.00 -
Adjusted Per Share Value based on latest NOSH - 292,100
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 11.21 6.52 5.38 13.23 0.00 -
EPS 0.03 -0.41 -0.90 -1.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.1044 0.0506 0.1523 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 31/12/14 31/12/13 31/12/12 30/06/11 - -
Price 0.05 0.12 0.19 0.39 0.00 -
P/RPS 0.70 3.75 6.36 4.94 0.00 -
P/EPS 250.00 -60.00 -38.00 -39.00 0.00 -
EY 0.40 -1.67 -2.63 -2.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.34 6.76 4.29 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 13/02/15 28/02/14 28/02/13 26/08/11 - -
Price 0.06 0.145 0.145 0.26 0.00 -
P/RPS 0.84 4.54 4.86 3.29 0.00 -
P/EPS 300.00 -72.50 -29.00 -26.00 0.00 -
EY 0.33 -1.38 -3.45 -3.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.83 5.16 2.86 0.00 -

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