[XOX] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[XOX] XOX BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 278.14%
YoY- -76.2%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 126,912 109,660 90,953 82,604 67,895 59,709 57,050 70.16%
PBT 3,262 2,449 1,628 2,158 -843 -1,839 -1,598 -
Tax -724 -499 -457 0 14 15 22 -
NP 2,538 1,950 1,171 2,158 -829 -1,824 -1,576 -
-
NP to SH 1,896 1,724 755 1,434 -805 -1,572 -1,257 -
-
Tax Rate 22.19% 20.38% 28.07% 0.00% - - - -
Total Cost 124,374 107,710 89,782 80,446 68,724 61,533 58,626 64.87%
-
Net Worth 35,940 19,523 18,682 18,117 14,739 17,942 18,166 57.40%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 35,940 19,523 18,682 18,117 14,739 17,942 18,166 57.40%
NOSH 330,641 333,157 329,499 330,000 275,000 335,999 333,333 -0.53%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.00% 1.78% 1.29% 2.61% -1.22% -3.05% -2.76% -
ROE 5.28% 8.83% 4.04% 7.92% -5.46% -8.76% -6.92% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.38 32.92 27.60 25.03 24.69 17.77 17.12 71.03%
EPS 0.57 0.52 0.23 0.43 -0.29 -0.47 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.0586 0.0567 0.0549 0.0536 0.0534 0.0545 58.24%
Adjusted Per Share Value based on latest NOSH - 330,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 73.35 63.38 52.56 47.74 39.24 34.51 32.97 70.17%
EPS 1.10 1.00 0.44 0.83 -0.47 -0.91 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.1128 0.108 0.1047 0.0852 0.1037 0.105 57.38%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.205 0.08 0.07 0.09 0.05 0.105 0.105 -
P/RPS 0.53 0.24 0.25 0.36 0.20 0.59 0.61 -8.92%
P/EPS 35.75 15.46 30.55 20.71 -17.08 -22.44 -27.84 -
EY 2.80 6.47 3.27 4.83 -5.85 -4.46 -3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.37 1.23 1.64 0.93 1.97 1.93 -1.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 20/11/15 28/08/15 26/05/15 13/02/15 26/11/14 29/08/14 -
Price 0.155 0.67 0.065 0.065 0.06 0.07 0.105 -
P/RPS 0.40 2.04 0.24 0.26 0.24 0.39 0.61 -24.46%
P/EPS 27.03 129.48 28.37 14.96 -20.50 -14.96 -27.84 -
EY 3.70 0.77 3.53 6.69 -4.88 -6.68 -3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 11.43 1.15 1.18 1.12 1.31 1.93 -18.07%

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