[XOX] QoQ TTM Result on 31-Mar-2012

Stock
[XOX] XOX BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- -20.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,465 33,259 33,046 42,251 35,551 27,368 18,393 51.70%
PBT -7,301 -14,883 -19,885 -22,403 -18,611 -9,457 -2,921 83.66%
Tax 0 0 0 0 0 0 0 -
NP -7,301 -14,883 -19,885 -22,403 -18,611 -9,457 -2,921 83.66%
-
NP to SH -7,301 -14,883 -19,885 -22,403 -18,611 -9,457 -2,921 83.66%
-
Tax Rate - - - - - - - -
Total Cost 41,766 48,142 52,931 64,654 54,162 36,825 21,314 56.27%
-
Net Worth 8,834 10,016 7,998 8,251 12,205 20,796 26,581 -51.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 8,834 10,016 7,998 8,251 12,205 20,796 26,581 -51.85%
NOSH 314,400 300,784 310,000 303,360 305,133 297,090 292,100 5.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -21.18% -44.75% -60.17% -53.02% -52.35% -34.55% -15.88% -
ROE -82.64% -148.59% -248.62% -271.51% -152.48% -45.47% -10.99% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.96 11.06 10.66 13.93 11.65 9.21 6.30 44.40%
EPS -2.32 -4.95 -6.41 -7.38 -6.10 -3.18 -1.00 74.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0333 0.0258 0.0272 0.04 0.07 0.091 -54.15%
Adjusted Per Share Value based on latest NOSH - 303,360
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.75 19.06 18.93 24.21 20.37 15.68 10.54 51.70%
EPS -4.18 -8.53 -11.39 -12.84 -10.66 -5.42 -1.67 83.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0506 0.0574 0.0458 0.0473 0.0699 0.1192 0.1523 -51.86%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.14 0.17 0.235 0.235 0.21 0.39 -
P/RPS 1.73 1.27 1.59 1.69 2.02 2.28 6.19 -57.08%
P/EPS -8.18 -2.83 -2.65 -3.18 -3.85 -6.60 -39.00 -64.53%
EY -12.22 -35.34 -37.73 -31.43 -25.95 -15.16 -2.56 182.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.76 4.20 6.59 8.64 5.88 3.00 4.29 35.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 30/05/12 - - - -
Price 0.145 0.11 0.16 0.16 0.00 0.00 0.00 -
P/RPS 1.32 0.99 1.50 1.15 0.00 0.00 0.00 -
P/EPS -6.24 -2.22 -2.49 -2.17 0.00 0.00 0.00 -
EY -16.02 -44.98 -40.09 -46.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.16 3.30 6.20 5.88 0.00 0.00 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