[XOX] YoY Annualized Quarter 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- 69.14%
YoY- 63.23%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 143,836 69,008 58,372 36,752 57.59%
PBT 1,916 -1,368 -404 -6,136 -
Tax -208 -40 -12 0 -
NP 1,708 -1,408 -416 -6,136 -
-
NP to SH 2,532 -1,344 -84 -6,136 -
-
Tax Rate 10.86% - - - -
Total Cost 142,128 70,416 58,788 42,888 49.08%
-
Net Worth 19,523 17,942 11,255 10,016 24.91%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 19,523 17,942 11,255 10,016 24.91%
NOSH 333,157 335,999 210,000 300,784 3.46%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.19% -2.04% -0.71% -16.70% -
ROE 12.97% -7.49% -0.75% -61.26% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.17 20.54 27.80 12.22 52.30%
EPS 0.76 -0.40 -0.04 -2.04 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0534 0.0536 0.0333 20.73%
Adjusted Per Share Value based on latest NOSH - 300,784
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 83.13 39.88 33.74 21.24 57.59%
EPS 1.46 -0.78 -0.05 -3.55 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.1037 0.0651 0.0579 24.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.08 0.105 0.12 0.14 -
P/RPS 0.19 0.51 0.43 1.15 -45.12%
P/EPS 10.53 -26.25 -300.00 -6.86 -
EY 9.50 -3.81 -0.33 -14.57 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.97 2.24 4.20 -31.16%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 20/11/15 26/11/14 20/11/13 30/11/12 -
Price 0.67 0.07 0.135 0.11 -
P/RPS 1.55 0.34 0.49 0.90 19.86%
P/EPS 88.16 -17.50 -337.50 -5.39 -
EY 1.13 -5.71 -0.30 -18.55 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 11.43 1.31 2.52 3.30 51.30%

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