[XOX] YoY Cumulative Quarter Result on 30-Jun-2019 [#3]

Stock
[XOX] XOX BHD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#3]
Profit Trend
QoQ- 57.6%
YoY- 92.0%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 225,653 236,877 182,617 250,734 148,337 149,819 110,291 12.13%
PBT -71,926 -38,465 -15,061 -479 -1,618 1,601 2,761 -
Tax -367 -191 -227 -109 -59 -128 -525 -5.56%
NP -72,293 -38,656 -15,288 -588 -1,677 1,473 2,236 -
-
NP to SH -71,614 -37,895 -14,979 -502 -1,713 1,826 1,876 -
-
Tax Rate - - - - - 8.00% 19.01% -
Total Cost 297,946 275,533 197,905 251,322 150,014 148,346 108,055 17.61%
-
Net Worth 242,476 287,106 90,894 118,889 114,331 79,735 52,748 27.63%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 242,476 287,106 90,894 118,889 114,331 79,735 52,748 27.63%
NOSH 5,050,830 3,935,402 1,347,223 1,092,396 993,094 608,666 367,843 52.04%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -32.04% -16.32% -8.37% -0.23% -1.13% 0.98% 2.03% -
ROE -29.53% -13.20% -16.48% -0.42% -1.50% 2.29% 3.56% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 4.83 6.43 16.49 23.64 16.23 24.61 29.98 -25.32%
EPS -1.53 -1.03 -1.35 -0.05 -0.18 0.30 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0779 0.0821 0.1121 0.1251 0.131 0.1434 -15.00%
Adjusted Per Share Value based on latest NOSH - 1,092,396
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 130.41 136.90 105.54 144.91 85.73 86.59 63.74 12.13%
EPS -41.39 -21.90 -8.66 -0.29 -0.99 1.06 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4014 1.6593 0.5253 0.6871 0.6608 0.4608 0.3049 27.62%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 31/03/17 31/03/16 -
Price 0.015 0.04 0.06 0.04 0.085 0.10 0.13 -
P/RPS 0.31 0.62 0.36 0.17 0.52 0.41 0.43 -5.09%
P/EPS -0.98 -3.89 -4.43 -84.51 -45.35 33.33 25.49 -
EY -102.19 -25.70 -22.55 -1.18 -2.21 3.00 3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.51 0.73 0.36 0.68 0.76 0.91 -16.71%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/08/22 30/08/21 24/08/20 15/11/19 28/05/18 29/05/17 30/05/16 -
Price 0.02 0.04 0.235 0.045 0.075 0.12 0.155 -
P/RPS 0.41 0.62 1.42 0.19 0.46 0.49 0.52 -3.73%
P/EPS -1.30 -3.89 -17.37 -95.07 -40.01 40.00 30.39 -
EY -76.64 -25.70 -5.76 -1.05 -2.50 2.50 3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 2.86 0.40 0.60 0.92 1.08 -15.03%

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