[XOX] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[XOX] XOX BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 153.21%
YoY- 105.87%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 148,337 149,819 110,291 63,037 37,483 28,352 39.20%
PBT -1,618 1,601 2,761 1,059 -2,697 -3,971 -16.42%
Tax -59 -128 -525 -10 12 0 -
NP -1,677 1,473 2,236 1,049 -2,685 -3,971 -15.82%
-
NP to SH -1,713 1,826 1,876 149 -2,539 -3,971 -15.46%
-
Tax Rate - 8.00% 19.01% 0.94% - - -
Total Cost 150,014 148,346 108,055 61,988 40,168 32,323 35.90%
-
Net Worth 114,331 79,735 52,748 20,450 15,448 7,669 71.61%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 114,331 79,735 52,748 20,450 15,448 7,669 71.61%
NOSH 993,094 608,666 367,843 372,500 305,903 303,129 26.76%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -1.13% 0.98% 2.03% 1.66% -7.16% -14.01% -
ROE -1.50% 2.29% 3.56% 0.73% -16.44% -51.78% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.23 24.61 29.98 16.92 12.25 9.35 11.65%
EPS -0.18 0.30 0.51 0.04 -0.83 -1.31 -32.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.131 0.1434 0.0549 0.0505 0.0253 37.64%
Adjusted Per Share Value based on latest NOSH - 330,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 84.99 85.84 63.20 36.12 21.48 16.25 39.19%
EPS -0.98 1.05 1.07 0.09 -1.45 -2.28 -15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6551 0.4569 0.3022 0.1172 0.0885 0.0439 71.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.085 0.10 0.13 0.09 0.12 0.145 -
P/RPS 0.52 0.41 0.43 0.53 0.98 1.55 -19.61%
P/EPS -45.35 33.33 25.49 225.00 -14.46 -11.07 32.56%
EY -2.21 3.00 3.92 0.44 -6.92 -9.03 -24.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.91 1.64 2.38 5.73 -34.69%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/18 29/05/17 30/05/16 26/05/15 29/05/14 30/05/13 -
Price 0.075 0.12 0.155 0.065 0.115 0.16 -
P/RPS 0.46 0.49 0.52 0.38 0.94 1.71 -23.08%
P/EPS -40.01 40.00 30.39 162.50 -13.86 -12.21 26.77%
EY -2.50 2.50 3.29 0.62 -7.22 -8.19 -21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.92 1.08 1.18 2.28 6.32 -37.54%

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