[XOX] YoY 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- 160.19%
YoY- 163.96%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
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 72,632 65,158 58,770 45,344 51,076 35,959 17,252 25.82%
PBT 5,389 381 -1,380 803 -1,769 479 -342 -
Tax -137 -108 -94 -46 -5 -52 -10 51.93%
NP 5,252 273 -1,474 757 -1,774 427 -352 -
-
NP to SH 5,650 358 -1,597 843 -1,318 633 -336 -
-
Tax Rate 2.54% 28.35% - 5.73% - 10.86% - -
Total Cost 67,380 64,885 60,244 44,587 52,850 35,532 17,604 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% -2.51% 1.67% -3.47% 1.19% -2.04% -
ROE 1.91% 0.38% -1.40% 0.78% -1.67% 3.24% -1.87% -
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 2.21 5.96 5.71 5.38 8.91 10.79 5.13 -12.59%
EPS 0.17 0.03 -0.16 0.10 -0.23 0.19 -0.10 -
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 41.62 37.33 33.67 25.98 29.27 20.60 9.89 25.81%
EPS 3.24 0.21 -0.92 0.48 -0.76 0.36 -0.19 -
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 4.98 0.67 0.96 1.95 1.51 0.74 2.04 15.32%
P/EPS 64.05 122.06 -35.45 105.00 -58.70 42.11 -105.00 -
EY 1.56 0.82 -2.82 0.95 -1.70 2.38 -0.95 -
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 4.08 0.92 0.96 1.95 1.18 6.21 1.36 19.19%
P/EPS 52.40 167.83 -35.45 105.00 -45.65 352.63 -70.00 -
EY 1.91 0.60 -2.82 0.95 -2.19 0.28 -1.43 -
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