[XOX] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[XOX] XOX BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 25.15%
YoY- -57.38%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 40,343 37,540 34,465 33,259 33,046 42,251 35,551 8.80%
PBT 4,536 -4,374 -7,301 -14,883 -19,885 -22,403 -18,611 -
Tax -19 0 0 0 0 0 0 -
NP 4,517 -4,374 -7,301 -14,883 -19,885 -22,403 -18,611 -
-
NP to SH 4,596 -4,374 -7,301 -14,883 -19,885 -22,403 -18,611 -
-
Tax Rate 0.42% - - - - - - -
Total Cost 35,826 41,914 41,766 48,142 52,931 64,654 54,162 -24.10%
-
Net Worth 16,473 7,546 8,834 10,016 7,998 8,251 12,205 22.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 16,473 7,546 8,834 10,016 7,998 8,251 12,205 22.15%
NOSH 307,333 298,275 314,400 300,784 310,000 303,360 305,133 0.48%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.20% -11.65% -21.18% -44.75% -60.17% -53.02% -52.35% -
ROE 27.90% -57.96% -82.64% -148.59% -248.62% -271.51% -152.48% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.13 12.59 10.96 11.06 10.66 13.93 11.65 8.30%
EPS 1.50 -1.47 -2.32 -4.95 -6.41 -7.38 -6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0253 0.0281 0.0333 0.0258 0.0272 0.04 21.56%
Adjusted Per Share Value based on latest NOSH - 300,784
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.12 21.51 19.75 19.06 18.93 24.21 20.37 8.81%
EPS 2.63 -2.51 -4.18 -8.53 -11.39 -12.84 -10.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0432 0.0506 0.0574 0.0458 0.0473 0.0699 22.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.14 0.145 0.19 0.14 0.17 0.235 0.235 -
P/RPS 1.07 1.15 1.73 1.27 1.59 1.69 2.02 -34.55%
P/EPS 9.36 -9.89 -8.18 -2.83 -2.65 -3.18 -3.85 -
EY 10.68 -10.11 -12.22 -35.34 -37.73 -31.43 -25.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 5.73 6.76 4.20 6.59 8.64 5.88 -41.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 30/11/12 30/08/12 30/05/12 - -
Price 0.11 0.16 0.145 0.11 0.16 0.16 0.00 -
P/RPS 0.84 1.27 1.32 0.99 1.50 1.15 0.00 -
P/EPS 7.36 -10.91 -6.24 -2.22 -2.49 -2.17 0.00 -
EY 13.59 -9.17 -16.02 -44.98 -40.09 -46.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 6.32 5.16 3.30 6.20 5.88 0.00 -

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