[XOX] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[XOX] XOX BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 186.75%
YoY- 123.1%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 160,718 90,953 56,795 40,807 33,045 48.46%
PBT -8,262 1,628 -1,572 4,536 -19,886 -19.70%
Tax -330 -457 18 -22 0 -
NP -8,592 1,171 -1,554 4,514 -19,886 -18.91%
-
NP to SH -8,776 756 -1,239 4,593 -19,886 -18.48%
-
Tax Rate - 28.07% - 0.49% - -
Total Cost 169,310 89,782 58,349 36,293 52,931 33.70%
-
Net Worth 58,936 19,112 16,881 16,218 9,417 58.11%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 58,936 19,112 16,881 16,218 9,417 58.11%
NOSH 415,924 337,083 309,749 302,586 245,240 14.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.35% 1.29% -2.74% 11.06% -60.18% -
ROE -14.89% 3.96% -7.34% 28.32% -211.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 38.64 26.98 18.34 13.49 13.47 30.11%
EPS -2.11 0.23 -0.40 1.52 -6.58 -24.73%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.0567 0.0545 0.0536 0.0384 38.56%
Adjusted Per Share Value based on latest NOSH - 307,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 92.09 52.11 32.54 23.38 18.93 48.47%
EPS -5.03 0.43 -0.71 2.63 -11.39 -18.46%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3377 0.1095 0.0967 0.0929 0.054 58.08%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.14 0.07 0.105 0.14 0.17 -
P/RPS 0.36 0.26 0.57 1.04 1.26 -26.87%
P/EPS -6.64 31.21 -26.25 9.22 -2.10 33.32%
EY -15.07 3.20 -3.81 10.84 -47.70 -25.01%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.23 1.93 2.61 4.43 -31.22%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.145 0.065 0.105 0.11 0.16 -
P/RPS 0.38 0.24 0.57 0.82 1.19 -24.81%
P/EPS -6.87 28.98 -26.25 7.25 -1.97 36.62%
EY -14.55 3.45 -3.81 13.80 -50.68 -26.78%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.15 1.93 2.05 4.17 -29.65%

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