[XOX] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[XOX] XOX BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 70.68%
YoY- -189.88%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 181,376 191,604 199,758 205,364 204,304 160,718 147,054 14.99%
PBT 3,212 2,362 2,134 -1,398 -7,076 -8,262 3,681 -8.67%
Tax -184 -368 -170 -26 -20 -330 -700 -58.93%
NP 3,028 1,994 1,964 -1,424 -7,096 -8,592 2,981 1.04%
-
NP to SH 3,372 2,150 2,434 -1,546 -5,272 -8,776 2,501 22.02%
-
Tax Rate 5.73% 15.58% 7.97% - - - 19.02% -
Total Cost 178,348 189,610 197,794 206,788 211,400 169,310 144,073 15.27%
-
Net Worth 108,746 86,134 79,735 8,217,584 78,736 58,936 52,748 61.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 108,746 86,134 79,735 8,217,584 78,736 58,936 52,748 61.91%
NOSH 842,999 671,875 608,666 594,615 573,043 415,924 367,843 73.73%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.67% 1.04% 0.98% -0.69% -3.47% -5.35% 2.03% -
ROE 3.10% 2.50% 3.05% -0.02% -6.70% -14.89% 4.74% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.52 28.52 32.82 34.54 35.65 38.64 39.98 -33.80%
EPS 0.40 0.32 0.40 -0.26 -0.92 -2.11 0.68 -29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.129 0.1282 0.131 13.82 0.1374 0.1417 0.1434 -6.80%
Adjusted Per Share Value based on latest NOSH - 606,666
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 104.82 110.73 115.45 118.69 118.07 92.88 84.99 14.99%
EPS 1.95 1.24 1.41 -0.89 -3.05 -5.07 1.45 21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6285 0.4978 0.4608 47.4923 0.455 0.3406 0.3049 61.89%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.105 0.105 0.10 0.10 0.135 0.14 0.13 -
P/RPS 0.49 0.37 0.30 0.29 0.38 0.36 0.33 30.12%
P/EPS 26.25 32.81 25.00 -38.46 -14.67 -6.64 19.12 23.50%
EY 3.81 3.05 4.00 -2.60 -6.81 -15.07 5.23 -19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.76 0.01 0.98 0.99 0.91 -7.46%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 27/11/17 29/05/17 20/02/17 28/11/16 30/08/16 30/05/16 -
Price 0.105 0.105 0.12 0.105 0.105 0.145 0.155 -
P/RPS 0.49 0.37 0.37 0.30 0.29 0.38 0.39 16.41%
P/EPS 26.25 32.81 30.00 -40.38 -11.41 -6.87 22.79 9.87%
EY 3.81 3.05 3.33 -2.48 -8.76 -14.55 4.39 -9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.92 0.01 0.76 1.02 1.08 -17.43%

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