[XOX] YoY TTM Result on 30-Jun-2015 [#4]

Stock
[XOX] XOX BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -47.35%
YoY- 160.06%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 254,899 191,604 160,718 90,953 57,050 40,343 33,046 32.52%
PBT -21,572 2,363 -8,261 1,628 -1,598 4,536 -19,885 1.12%
Tax -124 -368 -330 -457 22 -19 0 -
NP -21,696 1,995 -8,591 1,171 -1,576 4,517 -19,885 1.20%
-
NP to SH -21,367 2,151 -8,776 755 -1,257 4,596 -19,885 0.99%
-
Tax Rate - 15.57% - 28.07% - 0.42% - -
Total Cost 276,595 189,609 169,309 89,782 58,626 35,826 52,931 25.59%
-
Net Worth 90,692 83,073 58,960 18,682 18,166 16,473 7,998 39.75%
Dividend
30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 90,692 83,073 58,960 18,682 18,166 16,473 7,998 39.75%
NOSH 1,092,396 647,999 416,093 329,499 333,333 307,333 310,000 18.95%
Ratio Analysis
30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -8.51% 1.04% -5.35% 1.29% -2.76% 11.20% -60.17% -
ROE -23.56% 2.59% -14.88% 4.04% -6.92% 27.90% -248.62% -
Per Share
30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.89 29.57 38.63 27.60 17.12 13.13 10.66 11.76%
EPS -2.00 0.33 -2.11 0.23 -0.38 1.50 -6.41 -14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.1282 0.1417 0.0567 0.0545 0.0536 0.0258 17.86%
Adjusted Per Share Value based on latest NOSH - 329,499
30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 146.05 109.79 92.09 52.11 32.69 23.12 18.93 32.52%
EPS -12.24 1.23 -5.03 0.43 -0.72 2.63 -11.39 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5197 0.476 0.3378 0.107 0.1041 0.0944 0.0458 39.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.05 0.105 0.14 0.07 0.105 0.14 0.17 -
P/RPS 0.21 0.36 0.36 0.25 0.61 1.07 1.59 -24.34%
P/EPS -2.50 31.63 -6.64 30.55 -27.84 9.36 -2.65 -0.79%
EY -40.05 3.16 -15.07 3.27 -3.59 10.68 -37.73 0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 0.99 1.23 1.93 2.61 6.59 -28.29%
Price Multiplier on Announcement Date
30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/11/19 27/11/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.04 0.105 0.145 0.065 0.105 0.11 0.16 -
P/RPS 0.17 0.36 0.38 0.24 0.61 0.84 1.50 -25.92%
P/EPS -2.00 31.63 -6.87 28.37 -27.84 7.36 -2.49 -2.97%
EY -50.06 3.16 -14.55 3.53 -3.59 13.59 -40.09 3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.82 1.02 1.15 1.93 2.05 6.20 -29.92%

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