[XOX] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[XOX] XOX BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 45.43%
YoY- 1159.06%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 205,364 204,304 160,718 147,054 145,554 143,836 90,953 71.68%
PBT -1,398 -7,076 -8,262 3,681 3,036 1,916 1,628 -
Tax -26 -20 -330 -700 -562 -208 -457 -85.07%
NP -1,424 -7,096 -8,592 2,981 2,474 1,708 1,171 -
-
NP to SH -1,546 -5,272 -8,776 2,501 1,720 2,532 756 -
-
Tax Rate - - - 19.02% 18.51% 10.86% 28.07% -
Total Cost 206,788 211,400 169,310 144,073 143,080 142,128 89,782 73.96%
-
Net Worth 8,217,584 78,736 58,936 52,748 35,940 19,523 19,112 5493.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 8,217,584 78,736 58,936 52,748 35,940 19,523 19,112 5493.00%
NOSH 594,615 573,043 415,924 367,843 356,000 333,157 337,083 45.74%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -0.69% -3.47% -5.35% 2.03% 1.70% 1.19% 1.29% -
ROE -0.02% -6.70% -14.89% 4.74% 4.79% 12.97% 3.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.54 35.65 38.64 39.98 44.02 43.17 26.98 17.81%
EPS -0.26 -0.92 -2.11 0.68 0.52 0.76 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.82 0.1374 0.1417 0.1434 0.1087 0.0586 0.0567 3737.51%
Adjusted Per Share Value based on latest NOSH - 362,857
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.67 117.06 92.09 84.26 83.40 82.42 52.11 71.69%
EPS -0.89 -3.02 -5.03 1.43 0.99 1.45 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 47.0855 0.4511 0.3377 0.3022 0.2059 0.1119 0.1095 5493.30%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.10 0.135 0.14 0.13 0.205 0.08 0.07 -
P/RPS 0.29 0.38 0.36 0.33 0.47 0.19 0.26 7.51%
P/EPS -38.46 -14.67 -6.64 19.12 39.41 10.53 31.21 -
EY -2.60 -6.81 -15.07 5.23 2.54 9.50 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.98 0.99 0.91 1.89 1.37 1.23 -95.89%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 28/11/16 30/08/16 30/05/16 19/02/16 20/11/15 28/08/15 -
Price 0.105 0.105 0.145 0.155 0.155 0.67 0.065 -
P/RPS 0.30 0.29 0.38 0.39 0.35 1.55 0.24 15.96%
P/EPS -40.38 -11.41 -6.87 22.79 29.80 88.16 28.98 -
EY -2.48 -8.76 -14.55 4.39 3.36 1.13 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.76 1.02 1.08 1.43 11.43 1.15 -95.71%

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