[XOX] QoQ Annualized Quarter Result on 30-Sep-2018

Stock
[XOX] XOX BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018
Profit Trend
QoQ- 103.31%
YoY- -93.83%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 273,528 235,516 232,322 229,564 200,922 197,782 191,612 26.86%
PBT -522 -1,149 -2,206 1,104 -6,015 -2,157 5,306 -
Tax -118 -228 -336 -296 -206 -78 -122 -2.20%
NP -641 -1,377 -2,542 808 -6,221 -2,236 5,184 -
-
NP to SH -547 -1,578 -3,090 208 -6,276 -2,284 5,348 -
-
Tax Rate - - - 26.81% - - 2.30% -
Total Cost 274,169 236,893 234,864 228,756 207,143 200,018 186,428 29.41%
-
Net Worth 118,889 117,074 114,349 118,376 111,198 114,331 113,536 3.12%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 118,889 117,074 114,349 118,376 111,198 114,331 113,536 3.12%
NOSH 1,092,396 1,092,396 1,092,394 993,094 993,094 993,094 937,006 10.80%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.23% -0.58% -1.09% 0.35% -3.10% -1.13% 2.71% -
ROE -0.46% -1.35% -2.70% 0.18% -5.64% -2.00% 4.71% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.79 22.43 22.57 23.12 21.52 21.64 21.64 12.44%
EPS -0.05 -0.15 -0.30 0.04 -0.67 -0.24 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1121 0.1115 0.1111 0.1192 0.1191 0.1251 0.1282 -8.58%
Adjusted Per Share Value based on latest NOSH - 993,094
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 158.08 136.11 134.27 132.67 116.12 114.31 110.74 26.86%
EPS -0.32 -0.91 -1.79 0.12 -3.63 -1.32 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6871 0.6766 0.6609 0.6841 0.6427 0.6608 0.6562 3.12%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.04 0.05 0.055 0.065 0.07 0.085 0.10 -
P/RPS 0.16 0.22 0.24 0.28 0.33 0.39 0.46 -50.63%
P/EPS -77.46 -33.26 -18.32 310.34 -10.41 -34.01 16.56 -
EY -1.29 -3.01 -5.46 0.32 -9.60 -2.94 6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.50 0.55 0.59 0.68 0.78 -40.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/11/19 29/05/19 26/02/19 29/11/18 30/08/18 28/05/18 28/02/18 -
Price 0.045 0.055 0.055 0.055 0.07 0.075 0.105 -
P/RPS 0.17 0.25 0.24 0.24 0.33 0.35 0.49 -50.72%
P/EPS -87.15 -36.58 -18.32 262.60 -10.41 -30.01 17.39 -
EY -1.15 -2.73 -5.46 0.38 -9.60 -3.33 5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.50 0.46 0.59 0.60 0.82 -38.11%

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