[XOX] YoY Annualized 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- 56.84%
YoY- 163.96%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 290,528 260,632 232,322 181,376 204,304 143,836 69,008 25.82%
PBT 21,556 1,524 -2,206 3,212 -7,076 1,916 -1,368 -
Tax -548 -432 -336 -184 -20 -208 -40 51.93%
NP 21,008 1,092 -2,542 3,028 -7,096 1,708 -1,408 -
-
NP to SH 22,600 1,432 -3,090 3,372 -5,272 2,532 -1,344 -
-
Tax Rate 2.54% 28.35% - 5.73% - 10.86% - -
Total Cost 269,520 259,540 234,864 178,348 211,400 142,128 70,416 23.92%
-
Net Worth 295,093 93,290 114,349 108,746 78,736 19,523 17,942 56.43%
Dividend
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 295,093 93,290 114,349 108,746 78,736 19,523 17,942 56.43%
NOSH 3,762,673 1,092,396 1,092,394 842,999 573,043 333,157 335,999 47.11%
Ratio Analysis
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.23% 0.42% -1.09% 1.67% -3.47% 1.19% -2.04% -
ROE 7.66% 1.53% -2.70% 3.10% -6.70% 12.97% -7.49% -
Per Share
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.83 23.86 22.57 21.52 35.65 43.17 20.54 -12.62%
EPS 0.68 0.12 -0.30 0.40 -0.92 0.76 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0854 0.1111 0.129 0.1374 0.0586 0.0534 8.64%
Adjusted Per Share Value based on latest NOSH - 842,999
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 166.47 149.34 133.12 103.93 117.06 82.42 39.54 25.82%
EPS 12.95 0.82 -1.77 1.93 -3.02 1.45 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6908 0.5345 0.6552 0.6231 0.4511 0.1119 0.1028 56.43%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.11 0.04 0.055 0.105 0.135 0.08 0.105 -
P/RPS 1.25 0.17 0.24 0.49 0.38 0.19 0.51 15.40%
P/EPS 16.01 30.51 -18.32 26.25 -14.67 10.53 -26.25 -
EY 6.25 3.28 -5.46 3.81 -6.81 9.50 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.47 0.50 0.81 0.98 1.37 1.97 -7.25%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/02/21 27/02/20 26/02/19 27/11/17 28/11/16 20/11/15 26/11/14 -
Price 0.09 0.055 0.055 0.105 0.105 0.67 0.07 -
P/RPS 1.02 0.23 0.24 0.49 0.29 1.55 0.34 19.19%
P/EPS 13.10 41.96 -18.32 26.25 -11.41 88.16 -17.50 -
EY 7.63 2.38 -5.46 3.81 -8.76 1.13 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.64 0.50 0.81 0.76 11.43 1.31 -4.22%

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