[XOX] QoQ TTM 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- -47.35%
YoY- 160.06%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 138,207 126,912 109,660 90,953 82,604 67,895 59,709 74.89%
PBT 3,330 3,262 2,449 1,628 2,158 -843 -1,839 -
Tax -972 -724 -499 -457 0 14 15 -
NP 2,358 2,538 1,950 1,171 2,158 -829 -1,824 -
-
NP to SH 2,483 1,896 1,724 755 1,434 -805 -1,572 -
-
Tax Rate 29.19% 22.19% 20.38% 28.07% 0.00% - - -
Total Cost 135,849 124,374 107,710 89,782 80,446 68,724 61,533 69.46%
-
Net Worth 52,033 35,940 19,523 18,682 18,117 14,739 17,942 103.23%
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 52,033 35,940 19,523 18,682 18,117 14,739 17,942 103.23%
NOSH 362,857 330,641 333,157 329,499 330,000 275,000 335,999 5.25%
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 1.71% 2.00% 1.78% 1.29% 2.61% -1.22% -3.05% -
ROE 4.77% 5.28% 8.83% 4.04% 7.92% -5.46% -8.76% -
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 38.09 38.38 32.92 27.60 25.03 24.69 17.77 66.16%
EPS 0.68 0.57 0.52 0.23 0.43 -0.29 -0.47 -
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 79.19 72.72 62.83 52.11 47.33 38.90 34.21 74.89%
EPS 1.42 1.09 0.99 0.43 0.82 -0.46 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2981 0.2059 0.1119 0.107 0.1038 0.0845 0.1028 103.21%
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 0.34 0.53 0.24 0.25 0.36 0.20 0.59 -30.72%
P/EPS 19.00 35.75 15.46 30.55 20.71 -17.08 -22.44 -
EY 5.26 2.80 6.47 3.27 4.83 -5.85 -4.46 -
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 0.41 0.40 2.04 0.24 0.26 0.24 0.39 3.38%
P/EPS 22.65 27.03 129.48 28.37 14.96 -20.50 -14.96 -
EY 4.41 3.70 0.77 3.53 6.69 -4.88 -6.68 -
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