[XOX] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[XOX] XOX BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 32.92%
YoY- 141.05%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 175,835 109,660 59,709 45,748 33,259 51.59%
PBT -10,509 2,449 -1,839 5,969 -14,883 -8.32%
Tax -283 -499 15 -22 0 -
NP -10,792 1,950 -1,824 5,947 -14,883 -7.71%
-
NP to SH -10,727 1,724 -1,572 6,109 -14,883 -7.85%
-
Tax Rate - 20.38% - 0.37% - -
Total Cost 186,627 107,710 61,533 39,801 48,142 40.28%
-
Net Worth 78,736 19,523 17,942 11,255 10,016 67.38%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 78,736 19,523 17,942 11,255 10,016 67.38%
NOSH 573,043 333,157 335,999 210,000 300,784 17.47%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -6.14% 1.78% -3.05% 13.00% -44.75% -
ROE -13.62% 8.83% -8.76% 54.27% -148.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.68 32.92 17.77 21.78 11.06 29.03%
EPS -1.87 0.52 -0.47 2.91 -4.95 -21.58%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1374 0.0586 0.0534 0.0536 0.0333 42.48%
Adjusted Per Share Value based on latest NOSH - 210,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 100.75 62.83 34.21 26.21 19.06 51.58%
EPS -6.15 0.99 -0.90 3.50 -8.53 -7.84%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4511 0.1119 0.1028 0.0645 0.0574 67.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.135 0.08 0.105 0.12 0.14 -
P/RPS 0.44 0.24 0.59 0.55 1.27 -23.26%
P/EPS -7.21 15.46 -22.44 4.13 -2.83 26.31%
EY -13.87 6.47 -4.46 24.24 -35.34 -20.83%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.37 1.97 2.24 4.20 -30.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/16 20/11/15 26/11/14 20/11/13 30/11/12 -
Price 0.105 0.67 0.07 0.135 0.11 -
P/RPS 0.34 2.04 0.39 0.62 0.99 -23.43%
P/EPS -5.61 129.48 -14.96 4.64 -2.22 26.06%
EY -17.83 0.77 -6.68 21.55 -44.98 -20.63%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 11.43 1.31 2.52 3.30 -30.70%

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