[XOX] QoQ TTM 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- 9.98%
YoY- 335.53%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 175,835 160,718 138,207 126,912 109,660 90,953 82,604 65.24%
PBT -10,509 -8,261 3,330 3,262 2,449 1,628 2,158 -
Tax -283 -330 -972 -724 -499 -457 0 -
NP -10,792 -8,591 2,358 2,538 1,950 1,171 2,158 -
-
NP to SH -10,727 -8,776 2,483 1,896 1,724 755 1,434 -
-
Tax Rate - - 29.19% 22.19% 20.38% 28.07% 0.00% -
Total Cost 186,627 169,309 135,849 124,374 107,710 89,782 80,446 74.97%
-
Net Worth 78,736 58,960 52,033 35,940 19,523 18,682 18,117 165.60%
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 58,960 52,033 35,940 19,523 18,682 18,117 165.60%
NOSH 573,043 416,093 362,857 330,641 333,157 329,499 330,000 44.32%
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 -6.14% -5.35% 1.71% 2.00% 1.78% 1.29% 2.61% -
ROE -13.62% -14.88% 4.77% 5.28% 8.83% 4.04% 7.92% -
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 30.68 38.63 38.09 38.38 32.92 27.60 25.03 14.49%
EPS -1.87 -2.11 0.68 0.57 0.52 0.23 0.43 -
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 101.62 92.88 79.87 73.35 63.38 52.56 47.74 65.24%
EPS -6.20 -5.07 1.44 1.10 1.00 0.44 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.455 0.3408 0.3007 0.2077 0.1128 0.108 0.1047 165.59%
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 0.44 0.36 0.34 0.53 0.24 0.25 0.36 14.27%
P/EPS -7.21 -6.64 19.00 35.75 15.46 30.55 20.71 -
EY -13.87 -15.07 5.26 2.80 6.47 3.27 4.83 -
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 0.34 0.38 0.41 0.40 2.04 0.24 0.26 19.52%
P/EPS -5.61 -6.87 22.65 27.03 129.48 28.37 14.96 -
EY -17.83 -14.55 4.41 3.70 0.77 3.53 6.69 -
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