[XOX] YoY Cumulative 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- 217.2%
YoY- 445.92%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 144,807 124,080 176,637 95,806 102,682 72,777 36,818 24.48%
PBT -7,508 -3,704 -862 2,653 -699 1,518 -114 95.38%
Tax -166 -122 -171 -61 -13 -281 -15 46.88%
NP -7,674 -3,826 -1,033 2,592 -712 1,237 -129 92.22%
-
NP to SH -7,125 -3,653 -1,184 2,674 -773 860 -280 67.81%
-
Tax Rate - - - 2.30% - 18.51% - -
Total Cost 152,481 127,906 177,670 93,214 103,394 71,540 36,947 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 -2.33% -3.16% -1.01% 2.36% -0.01% 2.39% -1.49% -
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 4.07 11.36 16.82 10.82 17.27 22.01 10.52 -14.09%
EPS -0.20 -0.33 -0.11 0.30 -0.13 0.26 -0.08 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 82.97 71.10 101.21 54.90 58.84 41.70 21.10 24.48%
EPS -4.08 -2.09 -0.68 1.53 -0.44 0.49 -0.16 67.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7505 0.6616 0.6708 0.6505 47.0855 0.2059 0.1075 56.24%
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 1.60 0.18 0.30 0.92 0.58 0.93 0.48 21.23%
P/EPS -32.48 -5.98 -44.34 33.12 -76.92 78.82 -62.50 -9.93%
EY -3.08 -16.72 -2.26 3.02 -1.30 1.27 -1.60 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 1.23 0.70 0.33 0.97 0.61 0.70 0.57 13.09%
P/EPS -24.99 -23.92 -48.78 34.78 -80.77 59.59 -75.00 -16.12%
EY -4.00 -4.18 -2.05 2.88 -1.24 1.68 -1.33 19.25%
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