[XOX] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[XOX] XOX BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 35.86%
YoY- 407.14%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 51,076 160,718 110,291 72,777 35,959 90,953 63,037 -13.05%
PBT -1,769 -8,262 2,761 1,518 479 1,628 1,059 -
Tax -5 -330 -525 -281 -52 -457 -10 -36.92%
NP -1,774 -8,592 2,236 1,237 427 1,171 1,049 -
-
NP to SH -1,318 -8,776 1,876 860 633 756 149 -
-
Tax Rate - - 19.01% 18.51% 10.86% 28.07% 0.94% -
Total Cost 52,850 169,310 108,055 71,540 35,532 89,782 61,988 -10.06%
-
Net Worth 78,736 58,936 52,748 35,940 19,523 19,112 20,450 145.04%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 78,736 58,936 52,748 35,940 19,523 19,112 20,450 145.04%
NOSH 573,043 415,924 367,843 356,000 333,157 337,083 372,500 33.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.47% -5.35% 2.03% 1.70% 1.19% 1.29% 1.66% -
ROE -1.67% -14.89% 3.56% 2.39% 3.24% 3.96% 0.73% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.91 38.64 29.98 22.01 10.79 26.98 16.92 -34.71%
EPS -0.23 -2.11 0.51 0.26 0.19 0.23 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1374 0.1417 0.1434 0.1087 0.0586 0.0567 0.0549 84.02%
Adjusted Per Share Value based on latest NOSH - 356,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.52 92.88 63.74 42.06 20.78 52.56 36.43 -13.04%
EPS -0.76 -5.07 1.08 0.50 0.37 0.44 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.455 0.3406 0.3049 0.2077 0.1128 0.1105 0.1182 145.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.135 0.14 0.13 0.205 0.08 0.07 0.09 -
P/RPS 1.51 0.36 0.43 0.93 0.74 0.26 0.53 100.58%
P/EPS -58.70 -6.64 25.49 78.82 42.11 31.21 225.00 -
EY -1.70 -15.07 3.92 1.27 2.38 3.20 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 0.91 1.89 1.37 1.23 1.64 -28.98%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 30/05/16 19/02/16 20/11/15 28/08/15 26/05/15 -
Price 0.105 0.145 0.155 0.155 0.67 0.065 0.065 -
P/RPS 1.18 0.38 0.52 0.70 6.21 0.24 0.38 112.40%
P/EPS -45.65 -6.87 30.39 59.59 352.63 28.98 162.50 -
EY -2.19 -14.55 3.29 1.68 0.28 3.45 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.02 1.08 1.43 11.43 1.15 1.18 -25.36%

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