[XOX] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[XOX] XOX BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 58.6%
YoY- 445.92%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 229,564 200,922 197,782 191,612 181,376 191,604 199,758 9.70%
PBT 1,104 -6,015 -2,157 5,306 3,212 2,362 2,134 -35.53%
Tax -296 -206 -78 -122 -184 -368 -170 44.68%
NP 808 -6,221 -2,236 5,184 3,028 1,994 1,964 -44.65%
-
NP to SH 208 -6,276 -2,284 5,348 3,372 2,150 2,434 -80.56%
-
Tax Rate 26.81% - - 2.30% 5.73% 15.58% 7.97% -
Total Cost 228,756 207,143 200,018 186,428 178,348 189,610 197,794 10.17%
-
Net Worth 118,376 111,198 114,331 113,536 108,746 86,134 79,735 30.10%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 118,376 111,198 114,331 113,536 108,746 86,134 79,735 30.10%
NOSH 993,094 993,094 993,094 937,006 842,999 671,875 608,666 38.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.35% -3.10% -1.13% 2.71% 1.67% 1.04% 0.98% -
ROE 0.18% -5.64% -2.00% 4.71% 3.10% 2.50% 3.05% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.12 21.52 21.64 21.64 21.52 28.52 32.82 -20.81%
EPS 0.04 -0.67 -0.24 0.60 0.40 0.32 0.40 -78.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1191 0.1251 0.1282 0.129 0.1282 0.131 -6.09%
Adjusted Per Share Value based on latest NOSH - 937,006
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 132.67 116.12 114.31 110.74 104.82 110.73 115.45 9.70%
EPS 0.12 -3.63 -1.32 3.09 1.95 1.24 1.41 -80.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6841 0.6427 0.6608 0.6562 0.6285 0.4978 0.4608 30.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.065 0.07 0.085 0.10 0.105 0.105 0.10 -
P/RPS 0.28 0.33 0.39 0.46 0.49 0.37 0.30 -4.49%
P/EPS 310.34 -10.41 -34.01 16.56 26.25 32.81 25.00 435.30%
EY 0.32 -9.60 -2.94 6.04 3.81 3.05 4.00 -81.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.68 0.78 0.81 0.82 0.76 -19.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 28/05/18 28/02/18 27/11/17 27/11/17 29/05/17 -
Price 0.055 0.07 0.075 0.105 0.105 0.105 0.12 -
P/RPS 0.24 0.33 0.35 0.49 0.49 0.37 0.37 -25.04%
P/EPS 262.60 -10.41 -30.01 17.39 26.25 32.81 30.00 324.17%
EY 0.38 -9.60 -3.33 5.75 3.81 3.05 3.33 -76.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.60 0.82 0.81 0.82 0.92 -36.97%

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