[XOX] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[XOX] XOX BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -3290.48%
YoY- 54.71%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Revenue 51,606 36,818 19,566 11,380 9,389 23,081 0 -
PBT 1,070 1,039 226 -770 -1,572 -2,921 0 -
Tax -7 -229 -4 -3 0 0 0 -
NP 1,063 810 222 -773 -1,572 -2,921 0 -
-
NP to SH 546 227 55 -712 -1,572 -2,921 0 -
-
Tax Rate 0.65% 22.04% 1.77% - - - - -
Total Cost 50,543 36,008 19,344 12,153 10,961 26,002 0 -
-
Net Worth 8,384,132 35,940 14,739 18,227 8,834 26,581 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Net Worth 8,384,132 35,940 14,739 18,227 8,834 26,581 0 -
NOSH 606,666 356,000 275,000 355,999 314,400 292,100 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
NP Margin 2.06% 2.20% 1.13% -6.79% -16.74% -12.66% 0.00% -
ROE 0.01% 0.63% 0.37% -3.91% -17.79% -10.99% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 8.51 11.14 7.11 3.20 2.99 7.90 0.00 -
EPS 0.09 0.07 0.02 -0.20 -0.50 -1.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.82 0.1087 0.0536 0.0512 0.0281 0.091 0.00 -
Adjusted Per Share Value based on latest NOSH - 355,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 29.57 21.10 11.21 6.52 5.38 13.23 0.00 -
EPS 0.31 0.13 0.03 -0.41 -0.90 -1.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 48.0398 0.2059 0.0845 0.1044 0.0506 0.1523 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 - -
Price 0.10 0.205 0.05 0.12 0.19 0.39 0.00 -
P/RPS 1.18 1.84 0.70 3.75 6.36 4.94 0.00 -
P/EPS 111.11 298.60 250.00 -60.00 -38.00 -39.00 0.00 -
EY 0.90 0.33 0.40 -1.67 -2.63 -2.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.89 0.93 2.34 6.76 4.29 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 20/02/17 19/02/16 13/02/15 28/02/14 28/02/13 26/08/11 - -
Price 0.105 0.155 0.06 0.145 0.145 0.26 0.00 -
P/RPS 1.23 1.39 0.84 4.54 4.86 3.29 0.00 -
P/EPS 116.67 225.77 300.00 -72.50 -29.00 -26.00 0.00 -
EY 0.86 0.44 0.33 -1.38 -3.45 -3.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.43 1.12 2.83 5.16 2.86 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