[XOX] QoQ Annualized Quarter 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- 14.77%
YoY- 74.34%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 51,946 58,372 40,807 37,802 37,154 36,752 33,045 35.08%
PBT -1,744 -404 4,536 -5,294 -6,212 -6,136 -19,886 -80.17%
Tax -12 -12 -22 0 0 0 0 -
NP -1,756 -416 4,514 -5,294 -6,212 -6,136 -19,886 -80.08%
-
NP to SH -1,468 -84 4,593 -5,294 -6,212 -6,136 -19,886 -82.31%
-
Tax Rate - - 0.49% - - - - -
Total Cost 53,702 58,788 36,293 43,097 43,366 42,888 52,931 0.96%
-
Net Worth 18,790 11,255 16,218 7,669 8,727 10,016 9,417 58.29%
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 18,790 11,255 16,218 7,669 8,727 10,016 9,417 58.29%
NOSH 366,999 210,000 302,586 303,129 310,600 300,784 245,240 30.73%
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 -3.38% -0.71% 11.06% -14.01% -16.72% -16.70% -60.18% -
ROE -7.81% -0.75% 28.32% -69.04% -71.17% -61.26% -211.17% -
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 14.15 27.80 13.49 12.47 11.96 12.22 13.47 3.32%
EPS -0.40 -0.04 1.52 -1.75 -2.00 -2.04 -6.58 -84.46%
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 0.0384 21.07%
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 30.02 33.74 23.58 21.85 21.47 21.24 19.10 35.07%
EPS -0.85 -0.05 2.65 -3.06 -3.59 -3.55 -11.49 -82.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.0651 0.0937 0.0443 0.0504 0.0579 0.0544 58.34%
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 0.85 0.43 1.04 1.16 1.59 1.15 1.26 -23.02%
P/EPS -30.00 -300.00 9.22 -8.30 -9.50 -6.86 -2.10 485.91%
EY -3.33 -0.33 10.84 -12.05 -10.53 -14.57 -47.70 -82.96%
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 4.43 -34.57%
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 1.02 0.49 0.82 1.28 1.21 0.90 1.19 -9.74%
P/EPS -36.25 -337.50 7.25 -9.16 -7.25 -5.39 -1.97 593.30%
EY -2.76 -0.30 13.80 -10.92 -13.79 -18.55 -50.68 -85.55%
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 4.17 -22.71%

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