[XOX] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[XOX] XOX BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 280.54%
YoY- 161.02%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 147,054 145,554 143,836 90,953 84,049 73,636 69,008 65.52%
PBT 3,681 3,036 1,916 1,628 1,412 -228 -1,368 -
Tax -700 -562 -208 -457 -13 -30 -40 572.87%
NP 2,981 2,474 1,708 1,171 1,398 -258 -1,408 -
-
NP to SH 2,501 1,720 2,532 756 198 -560 -1,344 -
-
Tax Rate 19.02% 18.51% 10.86% 28.07% 0.92% - - -
Total Cost 144,073 143,080 142,128 89,782 82,650 73,894 70,416 61.09%
-
Net Worth 52,748 35,940 19,523 19,112 20,450 18,759 17,942 105.08%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 52,748 35,940 19,523 19,112 20,450 18,759 17,942 105.08%
NOSH 367,843 356,000 333,157 337,083 372,498 350,000 335,999 6.21%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.03% 1.70% 1.19% 1.29% 1.66% -0.35% -2.04% -
ROE 4.74% 4.79% 12.97% 3.96% 0.97% -2.99% -7.49% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 39.98 44.02 43.17 26.98 22.56 21.04 20.54 55.83%
EPS 0.68 0.52 0.76 0.23 0.05 -0.16 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1434 0.1087 0.0586 0.0567 0.0549 0.0536 0.0534 93.08%
Adjusted Per Share Value based on latest NOSH - 329,499
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 84.26 83.40 82.42 52.11 48.16 42.19 39.54 65.52%
EPS 1.43 0.99 1.45 0.43 0.11 -0.32 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3022 0.2059 0.1119 0.1095 0.1172 0.1075 0.1028 105.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.13 0.205 0.08 0.07 0.09 0.05 0.105 -
P/RPS 0.33 0.47 0.19 0.26 0.40 0.24 0.51 -25.16%
P/EPS 19.12 39.41 10.53 31.21 168.75 -31.25 -26.25 -
EY 5.23 2.54 9.50 3.20 0.59 -3.20 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.89 1.37 1.23 1.64 0.93 1.97 -40.21%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 19/02/16 20/11/15 28/08/15 26/05/15 13/02/15 26/11/14 -
Price 0.155 0.155 0.67 0.065 0.065 0.06 0.07 -
P/RPS 0.39 0.35 1.55 0.24 0.29 0.29 0.34 9.56%
P/EPS 22.79 29.80 88.16 28.98 121.88 -37.50 -17.50 -
EY 4.39 3.36 1.13 3.45 0.82 -2.67 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.43 11.43 1.15 1.18 1.12 1.31 -12.06%

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