[XOX] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[XOX] XOX BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 58.6%
YoY- 445.92%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 289,614 248,160 235,516 191,612 205,364 145,554 73,636 24.48%
PBT -15,016 -7,408 -1,149 5,306 -1,398 3,036 -228 95.38%
Tax -332 -244 -228 -122 -26 -562 -30 46.88%
NP -15,348 -7,652 -1,377 5,184 -1,424 2,474 -258 92.22%
-
NP to SH -14,250 -7,306 -1,578 5,348 -1,546 1,720 -560 67.81%
-
Tax Rate - - - 2.30% - 18.51% - -
Total Cost 304,962 255,812 236,893 186,428 206,788 143,080 73,894 25.44%
-
Net Worth 305,505 115,466 117,074 113,536 8,217,584 35,940 18,759 56.25%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 305,505 115,466 117,074 113,536 8,217,584 35,940 18,759 56.25%
NOSH 3,935,402 1,092,396 1,092,396 937,006 594,615 356,000 350,000 47.26%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -5.30% -3.08% -0.58% 2.71% -0.69% 1.70% -0.35% -
ROE -4.66% -6.33% -1.35% 4.71% -0.02% 4.79% -2.99% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.13 22.72 22.43 21.64 34.54 44.02 21.04 -14.10%
EPS -0.40 -0.66 -0.15 0.60 -0.26 0.52 -0.16 15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0858 0.1057 0.1115 0.1282 13.82 0.1087 0.0536 7.81%
Adjusted Per Share Value based on latest NOSH - 937,006
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 167.38 143.42 136.11 110.74 118.69 84.12 42.56 24.48%
EPS -8.24 -4.22 -0.91 3.09 -0.89 0.99 -0.32 68.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7656 0.6673 0.6766 0.6562 47.4923 0.2077 0.1084 56.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.065 0.02 0.05 0.10 0.10 0.205 0.05 -
P/RPS 0.80 0.09 0.22 0.46 0.29 0.47 0.24 21.23%
P/EPS -16.24 -2.99 -33.26 16.56 -38.46 39.41 -31.25 -9.93%
EY -6.16 -33.44 -3.01 6.04 -2.60 2.54 -3.20 11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.19 0.45 0.78 0.01 1.89 0.93 -3.17%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/05/21 29/05/20 29/05/19 28/02/18 20/02/17 19/02/16 13/02/15 -
Price 0.05 0.08 0.055 0.105 0.105 0.155 0.06 -
P/RPS 0.61 0.35 0.25 0.49 0.30 0.35 0.29 12.62%
P/EPS -12.49 -11.96 -36.58 17.39 -40.38 29.80 -37.50 -16.12%
EY -8.00 -8.36 -2.73 5.75 -2.48 3.36 -2.67 19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.49 0.82 0.01 1.43 1.12 -9.99%

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