[XOX] QoQ Cumulative 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- 407.38%
YoY- 161.02%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 110,291 72,777 35,959 90,953 63,037 36,818 17,252 244.06%
PBT 2,761 1,518 479 1,628 1,059 -114 -342 -
Tax -525 -281 -52 -457 -10 -15 -10 1298.70%
NP 2,236 1,237 427 1,171 1,049 -129 -352 -
-
NP to SH 1,876 860 633 756 149 -280 -336 -
-
Tax Rate 19.01% 18.51% 10.86% 28.07% 0.94% - - -
Total Cost 108,055 71,540 35,532 89,782 61,988 36,947 17,604 234.87%
-
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 367,843 356,000 333,157 337,083 372,500 350,000 335,999 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 3.56% 2.39% 3.24% 3.96% 0.73% -1.49% -1.87% -
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 29.98 22.01 10.79 26.98 16.92 10.52 5.13 224.09%
EPS 0.51 0.26 0.19 0.23 0.04 -0.08 -0.10 -
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 63.74 42.06 20.78 52.56 36.43 21.28 9.97 244.07%
EPS 1.08 0.50 0.37 0.44 0.09 -0.16 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3049 0.2077 0.1128 0.1105 0.1182 0.1084 0.1037 105.10%
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 0.43 0.93 0.74 0.26 0.53 0.48 2.04 -64.54%
P/EPS 25.49 78.82 42.11 31.21 225.00 -62.50 -105.00 -
EY 3.92 1.27 2.38 3.20 0.44 -1.60 -0.95 -
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 0.52 0.70 6.21 0.24 0.38 0.57 1.36 -47.28%
P/EPS 30.39 59.59 352.63 28.98 162.50 -75.00 -70.00 -
EY 3.29 1.68 0.28 3.45 0.62 -1.33 -1.43 -
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