[XOX] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[XOX] XOX BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -100.25%
YoY- 98.63%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,313 11,510 11,380 14,593 11,991 9,775 9,389 61.95%
PBT 1,125 -1,826 -770 -101 8,507 -865 -1,572 -
Tax 6 18 -3 -3 -19 0 0 -
NP 1,131 -1,808 -773 -104 8,488 -865 -1,572 -
-
NP to SH 1,300 -1,810 -712 -21 8,567 -865 -1,572 -
-
Tax Rate -0.53% - - - 0.22% - - -
Total Cost 18,182 13,318 12,153 14,697 3,503 10,640 10,961 40.25%
-
Net Worth 18,166 16,035 18,227 11,255 16,473 7,546 8,834 61.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 18,166 16,035 18,227 11,255 16,473 7,546 8,834 61.92%
NOSH 333,333 317,543 355,999 210,000 307,333 298,275 314,400 3.98%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.86% -15.71% -6.79% -0.71% 70.79% -8.85% -16.74% -
ROE 7.16% -11.29% -3.91% -0.19% 52.01% -11.46% -17.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.79 3.62 3.20 6.95 3.90 3.28 2.99 55.54%
EPS 0.39 -0.57 -0.20 -0.01 2.84 -0.29 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0505 0.0512 0.0536 0.0536 0.0253 0.0281 55.71%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.07 6.60 6.52 8.36 6.87 5.60 5.38 61.98%
EPS 0.74 -1.04 -0.41 -0.01 4.91 -0.50 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1041 0.0919 0.1044 0.0645 0.0944 0.0432 0.0506 61.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.105 0.12 0.12 0.12 0.14 0.145 0.19 -
P/RPS 1.81 3.31 3.75 1.73 3.59 4.42 6.36 -56.83%
P/EPS 26.92 -21.05 -60.00 -1,200.00 5.02 -50.00 -38.00 -
EY 3.71 -4.75 -1.67 -0.08 19.91 -2.00 -2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.38 2.34 2.24 2.61 5.73 6.76 -56.74%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 20/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.105 0.115 0.145 0.135 0.11 0.16 0.145 -
P/RPS 1.81 3.17 4.54 1.94 2.82 4.88 4.86 -48.32%
P/EPS 26.92 -20.18 -72.50 -1,350.00 3.95 -55.17 -29.00 -
EY 3.71 -4.96 -1.38 -0.07 25.34 -1.81 -3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.28 2.83 2.52 2.05 6.32 5.16 -48.18%

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