[XOX] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[XOX] XOX BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 39.93%
YoY- -308.21%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 191,604 199,758 205,364 204,304 160,718 147,054 145,554 20.13%
PBT 2,362 2,134 -1,398 -7,076 -8,262 3,681 3,036 -15.42%
Tax -368 -170 -26 -20 -330 -700 -562 -24.61%
NP 1,994 1,964 -1,424 -7,096 -8,592 2,981 2,474 -13.40%
-
NP to SH 2,150 2,434 -1,546 -5,272 -8,776 2,501 1,720 16.05%
-
Tax Rate 15.58% 7.97% - - - 19.02% 18.51% -
Total Cost 189,610 197,794 206,788 211,400 169,310 144,073 143,080 20.66%
-
Net Worth 86,134 79,735 8,217,584 78,736 58,936 52,748 35,940 79.18%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 86,134 79,735 8,217,584 78,736 58,936 52,748 35,940 79.18%
NOSH 671,875 608,666 594,615 573,043 415,924 367,843 356,000 52.77%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.04% 0.98% -0.69% -3.47% -5.35% 2.03% 1.70% -
ROE 2.50% 3.05% -0.02% -6.70% -14.89% 4.74% 4.79% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.52 32.82 34.54 35.65 38.64 39.98 44.02 -25.14%
EPS 0.32 0.40 -0.26 -0.92 -2.11 0.68 0.52 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.131 13.82 0.1374 0.1417 0.1434 0.1087 11.63%
Adjusted Per Share Value based on latest NOSH - 573,043
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 110.73 115.45 118.69 118.07 92.88 84.99 84.12 20.12%
EPS 1.24 1.41 -0.89 -3.05 -5.07 1.45 0.99 16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4978 0.4608 47.4923 0.455 0.3406 0.3049 0.2077 79.18%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.105 0.10 0.10 0.135 0.14 0.13 0.205 -
P/RPS 0.37 0.30 0.29 0.38 0.36 0.33 0.47 -14.75%
P/EPS 32.81 25.00 -38.46 -14.67 -6.64 19.12 39.41 -11.51%
EY 3.05 4.00 -2.60 -6.81 -15.07 5.23 2.54 12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.01 0.98 0.99 0.91 1.89 -42.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 27/11/17 29/05/17 20/02/17 28/11/16 30/08/16 30/05/16 19/02/16 -
Price 0.105 0.12 0.105 0.105 0.145 0.155 0.155 -
P/RPS 0.37 0.37 0.30 0.29 0.38 0.39 0.35 3.77%
P/EPS 32.81 30.00 -40.38 -11.41 -6.87 22.79 29.80 6.63%
EY 3.05 3.33 -2.48 -8.76 -14.55 4.39 3.36 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.01 0.76 1.02 1.08 1.43 -31.00%

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