[XOX] QoQ Annualized Quarter Result on 31-Dec-2018 [#1]

Stock
[XOX] XOX BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -1585.58%
YoY- -157.78%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 312,289 273,528 235,516 232,322 229,564 200,922 197,782 35.55%
PBT -21,295 -522 -1,149 -2,206 1,104 -6,015 -2,157 359.56%
Tax -198 -118 -228 -336 -296 -206 -78 85.98%
NP -21,493 -641 -1,377 -2,542 808 -6,221 -2,236 351.45%
-
NP to SH -21,315 -547 -1,578 -3,090 208 -6,276 -2,284 342.65%
-
Tax Rate - - - - 26.81% - - -
Total Cost 333,782 274,169 236,893 234,864 228,756 207,143 200,018 40.64%
-
Net Worth 90,692 118,889 117,074 114,349 118,376 111,198 114,331 -14.29%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 90,692 118,889 117,074 114,349 118,376 111,198 114,331 -14.29%
NOSH 1,092,396 1,092,396 1,092,396 1,092,394 993,094 993,094 993,094 6.55%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -6.88% -0.23% -0.58% -1.09% 0.35% -3.10% -1.13% -
ROE -23.50% -0.46% -1.35% -2.70% 0.18% -5.64% -2.00% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.27 25.79 22.43 22.57 23.12 21.52 21.64 22.28%
EPS -2.00 -0.05 -0.15 -0.30 0.04 -0.67 -0.24 310.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.1121 0.1115 0.1111 0.1192 0.1191 0.1251 -22.69%
Adjusted Per Share Value based on latest NOSH - 1,092,394
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.02 5.27 4.54 4.48 4.42 3.87 3.81 35.62%
EPS -0.41 -0.01 -0.03 -0.06 0.00 -0.12 -0.04 371.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0229 0.0226 0.022 0.0228 0.0214 0.022 -14.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.05 0.04 0.05 0.055 0.065 0.07 0.085 -
P/RPS 0.17 0.16 0.22 0.24 0.28 0.33 0.39 -42.48%
P/EPS -2.50 -77.46 -33.26 -18.32 310.34 -10.41 -34.01 -82.42%
EY -39.95 -1.29 -3.01 -5.46 0.32 -9.60 -2.94 468.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.36 0.45 0.50 0.55 0.59 0.68 -9.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 15/11/19 29/05/19 26/02/19 29/11/18 30/08/18 28/05/18 -
Price 0.04 0.045 0.055 0.055 0.055 0.07 0.075 -
P/RPS 0.14 0.17 0.25 0.24 0.24 0.33 0.35 -45.68%
P/EPS -2.00 -87.15 -36.58 -18.32 262.60 -10.41 -30.01 -83.53%
EY -49.94 -1.15 -2.73 -5.46 0.38 -9.60 -3.33 507.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.49 0.50 0.46 0.59 0.60 -15.01%

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