[XOX] QoQ Quarter Result on 30-Sep-2017 [#1]

Stock
[XOX] XOX BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 160.19%
YoY- 163.96%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 52,585 52,531 50,462 45,344 41,785 47,137 51,606 1.26%
PBT -4,397 -4,272 1,850 803 762 2,300 1,070 -
Tax -147 3 -16 -46 -240 -116 -7 665.42%
NP -4,544 -4,269 1,834 757 522 2,184 1,063 -
-
NP to SH -4,563 -4,387 1,831 843 324 2,599 546 -
-
Tax Rate - - 0.86% 5.73% 31.50% 5.04% 0.65% -
Total Cost 57,129 56,800 48,628 44,587 41,263 44,953 50,543 8.53%
-
Net Worth 111,198 114,331 113,536 108,746 83,073 79,178 8,384,132 -94.44%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 111,198 114,331 113,536 108,746 83,073 79,178 8,384,132 -94.44%
NOSH 993,094 993,094 937,006 842,999 647,999 604,418 606,666 39.02%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -8.64% -8.13% 3.63% 1.67% 1.25% 4.63% 2.06% -
ROE -4.10% -3.84% 1.61% 0.78% 0.39% 3.28% 0.01% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.63 5.75 5.70 5.38 6.45 7.80 8.51 -24.13%
EPS -0.49 -0.48 0.21 0.10 0.05 0.43 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.1251 0.1282 0.129 0.1282 0.131 13.82 -95.83%
Adjusted Per Share Value based on latest NOSH - 842,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.13 30.10 28.91 25.98 23.94 27.01 29.57 1.26%
EPS -2.61 -2.51 1.05 0.48 0.19 1.49 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6372 0.6551 0.6505 0.6231 0.476 0.4537 48.0398 -94.44%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.07 0.085 0.10 0.105 0.105 0.10 0.10 -
P/RPS 1.24 1.48 1.76 1.95 1.63 1.28 1.18 3.37%
P/EPS -14.32 -17.71 48.37 105.00 210.00 23.26 111.11 -
EY -6.98 -5.65 2.07 0.95 0.48 4.30 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.78 0.81 0.82 0.76 0.01 1426.90%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 28/02/18 27/11/17 27/11/17 29/05/17 20/02/17 -
Price 0.07 0.075 0.105 0.105 0.105 0.12 0.105 -
P/RPS 1.24 1.30 1.84 1.95 1.63 1.54 1.23 0.54%
P/EPS -14.32 -15.62 50.79 105.00 210.00 27.91 116.67 -
EY -6.98 -6.40 1.97 0.95 0.48 3.58 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.82 0.81 0.82 0.92 0.01 1426.90%

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