[XOX] QoQ Quarter Result on 30-Sep-2018

Stock
[XOX] XOX BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018
Profit Trend
QoQ- 101.14%
YoY- -93.83%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 74,097 60,476 58,770 57,391 52,585 52,531 50,462 29.27%
PBT 383 241 -1,380 276 -4,397 -4,272 1,850 -65.10%
Tax 62 -3 -94 -74 -147 3 -16 -
NP 445 238 -1,474 202 -4,544 -4,269 1,834 -61.19%
-
NP to SH 682 361 -1,597 52 -4,563 -4,387 1,831 -48.32%
-
Tax Rate -16.19% 1.24% - 26.81% - - 0.86% -
Total Cost 73,652 60,238 60,244 57,189 57,129 56,800 48,628 31.98%
-
Net Worth 118,889 117,074 114,349 118,376 111,198 114,331 113,536 3.12%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 118,889 117,074 114,349 118,376 111,198 114,331 113,536 3.12%
NOSH 1,092,396 1,092,396 1,092,394 993,094 993,094 993,094 937,006 10.80%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.60% 0.39% -2.51% 0.35% -8.64% -8.13% 3.63% -
ROE 0.57% 0.31% -1.40% 0.04% -4.10% -3.84% 1.61% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 6.99 5.76 5.71 5.78 5.63 5.75 5.70 14.61%
EPS 0.06 0.03 -0.16 0.01 -0.49 -0.48 0.21 -56.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1121 0.1115 0.1111 0.1192 0.1191 0.1251 0.1282 -8.58%
Adjusted Per Share Value based on latest NOSH - 993,094
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.46 34.65 33.67 32.88 30.13 30.10 28.91 29.29%
EPS 0.39 0.21 -0.92 0.03 -2.61 -2.51 1.05 -48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6812 0.6708 0.6552 0.6783 0.6372 0.6551 0.6505 3.13%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.04 0.05 0.055 0.065 0.07 0.085 0.10 -
P/RPS 0.57 0.87 0.96 1.12 1.24 1.48 1.76 -52.93%
P/EPS 62.20 145.43 -35.45 1,241.37 -14.32 -17.71 48.37 18.30%
EY 1.61 0.69 -2.82 0.08 -6.98 -5.65 2.07 -15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.50 0.55 0.59 0.68 0.78 -40.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/11/19 29/05/19 26/02/19 29/11/18 30/08/18 28/05/18 28/02/18 -
Price 0.045 0.055 0.055 0.055 0.07 0.075 0.105 -
P/RPS 0.64 0.95 0.96 0.95 1.24 1.30 1.84 -50.63%
P/EPS 69.98 159.97 -35.45 1,050.39 -14.32 -15.62 50.79 23.89%
EY 1.43 0.63 -2.82 0.10 -6.98 -6.40 1.97 -19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.50 0.46 0.59 0.60 0.82 -38.11%

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