[XOX] YoY 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- 116.37%
YoY- 107.72%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
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 50,462 51,606 36,818 19,566 11,380 9,389 23,081 12.76%
PBT 1,850 1,070 1,039 226 -770 -1,572 -2,921 -
Tax -16 -7 -229 -4 -3 0 0 -
NP 1,834 1,063 810 222 -773 -1,572 -2,921 -
-
NP to SH 1,831 546 227 55 -712 -1,572 -2,921 -
-
Tax Rate 0.86% 0.65% 22.04% 1.77% - - - -
Total Cost 48,628 50,543 36,008 19,344 12,153 10,961 26,002 10.09%
-
Net Worth 113,536 8,384,132 35,940 14,739 18,227 8,834 26,581 24.98%
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 8,384,132 35,940 14,739 18,227 8,834 26,581 24.98%
NOSH 937,006 606,666 356,000 275,000 355,999 314,400 292,100 19.60%
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 3.63% 2.06% 2.20% 1.13% -6.79% -16.74% -12.66% -
ROE 1.61% 0.01% 0.63% 0.37% -3.91% -17.79% -10.99% -
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 5.70 8.51 11.14 7.11 3.20 2.99 7.90 -4.89%
EPS 0.21 0.09 0.07 0.02 -0.20 -0.50 -1.00 -
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 29.16 29.82 21.28 11.31 6.58 5.43 13.34 12.76%
EPS 1.06 0.32 0.13 0.03 -0.41 -0.91 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6562 48.4549 0.2077 0.0852 0.1053 0.0511 0.1536 24.99%
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 1.76 1.18 1.84 0.70 3.75 6.36 4.94 -14.66%
P/EPS 48.37 111.11 298.60 250.00 -60.00 -38.00 -39.00 -
EY 2.07 0.90 0.33 0.40 -1.67 -2.63 -2.56 -
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 1.84 1.23 1.39 0.84 4.54 4.86 3.29 -8.54%
P/EPS 50.79 116.67 225.77 300.00 -72.50 -29.00 -26.00 -
EY 1.97 0.86 0.44 0.33 -1.38 -3.45 -3.85 -
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