[XOX] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[XOX] XOX BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -124.82%
YoY- 84.26%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 305,697 244,172 250,734 190,122 200,246 138,207 82,604 23.26%
PBT -79,067 -35,877 -480 -857 -9,421 3,330 2,158 -
Tax 1,252 -316 -109 -299 67 -972 0 -
NP -77,815 -36,193 -589 -1,156 -9,354 2,358 2,158 -
-
NP to SH -75,240 -35,791 -502 -1,389 -8,825 2,483 1,434 -
-
Tax Rate - - - - - 29.19% 0.00% -
Total Cost 383,512 280,365 251,323 191,278 209,600 135,849 80,446 28.36%
-
Net Worth 287,106 90,894 118,889 114,331 79,178 52,033 18,117 55.54%
Dividend
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 287,106 90,894 118,889 114,331 79,178 52,033 18,117 55.54%
NOSH 3,935,402 1,347,223 1,092,396 993,094 604,418 362,857 330,000 48.62%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -25.45% -14.82% -0.23% -0.61% -4.67% 1.71% 2.61% -
ROE -26.21% -39.38% -0.42% -1.21% -11.15% 4.77% 7.92% -
Per Share
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.29 22.05 23.64 20.80 33.13 38.09 25.03 -16.19%
EPS -2.04 -3.23 -0.05 -0.15 -1.46 0.68 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0779 0.0821 0.1121 0.1251 0.131 0.1434 0.0549 5.75%
Adjusted Per Share Value based on latest NOSH - 993,094
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 175.16 139.91 143.67 108.94 114.74 79.19 47.33 23.27%
EPS -43.11 -20.51 -0.29 -0.80 -5.06 1.42 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6451 0.5208 0.6812 0.6551 0.4537 0.2981 0.1038 55.54%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/21 30/06/20 28/06/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.04 0.06 0.04 0.085 0.10 0.13 0.09 -
P/RPS 0.48 0.27 0.17 0.41 0.30 0.34 0.36 4.70%
P/EPS -1.96 -1.86 -84.51 -55.93 -6.85 19.00 20.71 -
EY -51.04 -53.88 -1.18 -1.79 -14.60 5.26 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.36 0.68 0.76 0.91 1.64 -17.03%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/08/21 24/08/20 15/11/19 28/05/18 29/05/17 30/05/16 26/05/15 -
Price 0.04 0.235 0.045 0.075 0.115 0.155 0.065 -
P/RPS 0.48 1.07 0.19 0.36 0.35 0.41 0.26 10.29%
P/EPS -1.96 -7.27 -95.07 -49.35 -7.88 22.65 14.96 -
EY -51.04 -13.76 -1.05 -2.03 -12.70 4.41 6.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 2.86 0.40 0.60 0.88 1.08 1.18 -12.55%

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