[XOX] YoY TTM 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- 48.79%
YoY- -111.55%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Revenue 184,728 190,623 126,912 67,895 47,739 34,465 18,393 42.53%
PBT 5,715 -10,478 3,262 -843 6,771 -7,301 -2,921 -
Tax -418 -61 -724 14 -25 0 0 -
NP 5,297 -10,539 2,538 -829 6,746 -7,301 -2,921 -
-
NP to SH 5,597 -10,408 1,896 -805 6,969 -7,301 -2,921 -
-
Tax Rate 7.31% - 22.19% - 0.37% - - -
Total Cost 179,431 201,162 124,374 68,724 40,993 41,766 21,314 38.71%
-
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 937,006 606,666 330,641 275,000 355,999 314,400 292,100 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 2.87% -5.53% 2.00% -1.22% 14.13% -21.18% -15.88% -
ROE 4.93% -0.12% 5.28% -5.46% 38.23% -82.64% -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 20.86 31.42 38.38 24.69 13.41 10.96 6.30 20.19%
EPS 0.63 -1.72 0.57 -0.29 1.96 -2.32 -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 105.85 109.22 72.72 38.90 27.35 19.75 10.54 42.52%
EPS 3.21 -5.96 1.09 -0.46 3.99 -4.18 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6505 48.0398 0.2059 0.0845 0.1044 0.0506 0.1523 24.98%
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 0.48 0.32 0.53 0.20 0.89 1.73 6.19 -32.48%
P/EPS 15.82 -5.83 35.75 -17.08 6.13 -8.18 -39.00 -
EY 6.32 -17.16 2.80 -5.85 16.31 -12.22 -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 - -
Price 0.105 0.105 0.155 0.06 0.145 0.145 0.00 -
P/RPS 0.50 0.33 0.40 0.24 1.08 1.32 0.00 -
P/EPS 16.61 -6.12 27.03 -20.50 7.41 -6.24 0.00 -
EY 6.02 -16.34 3.70 -4.88 13.50 -16.02 0.00 -
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 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