[XOX] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[XOX] XOX BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 58.33%
YoY- 61.85%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Revenue 191,612 205,364 145,554 73,636 51,946 37,154 71,534 16.34%
PBT 5,306 -1,398 3,036 -228 -1,744 -6,212 -9,176 -
Tax -122 -26 -562 -30 -12 0 0 -
NP 5,184 -1,424 2,474 -258 -1,756 -6,212 -9,176 -
-
NP to SH 5,348 -1,546 1,720 -560 -1,468 -6,212 -9,176 -
-
Tax Rate 2.30% - 18.51% - - - - -
Total Cost 186,428 206,788 143,080 73,894 53,702 43,366 80,710 13.72%
-
Net Worth 113,536 8,217,584 35,940 18,759 18,790 8,727 27,833 24.10%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Net Worth 113,536 8,217,584 35,940 18,759 18,790 8,727 27,833 24.10%
NOSH 937,006 594,615 356,000 350,000 366,999 310,600 305,866 18.76%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
NP Margin 2.71% -0.69% 1.70% -0.35% -3.38% -16.72% -12.83% -
ROE 4.71% -0.02% 4.79% -2.99% -7.81% -71.17% -32.97% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
RPS 21.64 34.54 44.02 21.04 14.15 11.96 23.39 -1.18%
EPS 0.60 -0.26 0.52 -0.16 -0.40 -2.00 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 13.82 0.1087 0.0536 0.0512 0.0281 0.091 5.40%
Adjusted Per Share Value based on latest NOSH - 275,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
RPS 109.79 117.67 83.40 42.19 29.76 21.29 40.99 16.34%
EPS 3.06 -0.89 0.99 -0.32 -0.84 -3.56 -5.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6505 47.0855 0.2059 0.1075 0.1077 0.05 0.1595 24.10%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 -
Price 0.10 0.10 0.205 0.05 0.12 0.19 0.39 -
P/RPS 0.46 0.29 0.47 0.24 0.85 1.59 1.67 -17.96%
P/EPS 16.56 -38.46 39.41 -31.25 -30.00 -9.50 -13.00 -
EY 6.04 -2.60 2.54 -3.20 -3.33 -10.53 -7.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.01 1.89 0.93 2.34 6.76 4.29 -23.03%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Date 28/02/18 20/02/17 19/02/16 13/02/15 28/02/14 28/02/13 26/08/11 -
Price 0.105 0.105 0.155 0.06 0.145 0.145 0.26 -
P/RPS 0.49 0.30 0.35 0.29 1.02 1.21 1.11 -11.80%
P/EPS 17.39 -40.38 29.80 -37.50 -36.25 -7.25 -8.67 -
EY 5.75 -2.48 3.36 -2.67 -2.76 -13.79 -11.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.01 1.43 1.12 2.83 5.16 2.86 -17.46%

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