[XOX] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[XOX] XOX BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 257.48%
YoY- -2.67%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 191,612 181,376 191,604 199,758 205,364 204,304 160,718 12.40%
PBT 5,306 3,212 2,362 2,134 -1,398 -7,076 -8,262 -
Tax -122 -184 -368 -170 -26 -20 -330 -48.39%
NP 5,184 3,028 1,994 1,964 -1,424 -7,096 -8,592 -
-
NP to SH 5,348 3,372 2,150 2,434 -1,546 -5,272 -8,776 -
-
Tax Rate 2.30% 5.73% 15.58% 7.97% - - - -
Total Cost 186,428 178,348 189,610 197,794 206,788 211,400 169,310 6.61%
-
Net Worth 113,536 108,746 86,134 79,735 8,217,584 78,736 58,936 54.63%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 113,536 108,746 86,134 79,735 8,217,584 78,736 58,936 54.63%
NOSH 937,006 842,999 671,875 608,666 594,615 573,043 415,924 71.59%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.71% 1.67% 1.04% 0.98% -0.69% -3.47% -5.35% -
ROE 4.71% 3.10% 2.50% 3.05% -0.02% -6.70% -14.89% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.64 21.52 28.52 32.82 34.54 35.65 38.64 -31.98%
EPS 0.60 0.40 0.32 0.40 -0.26 -0.92 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.129 0.1282 0.131 13.82 0.1374 0.1417 -6.43%
Adjusted Per Share Value based on latest NOSH - 604,418
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 109.79 103.93 109.79 114.46 117.67 117.06 92.09 12.39%
EPS 3.06 1.93 1.23 1.40 -0.89 -3.02 -5.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6505 0.6231 0.4935 0.4569 47.0855 0.4511 0.3377 54.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.10 0.105 0.105 0.10 0.10 0.135 0.14 -
P/RPS 0.46 0.49 0.37 0.30 0.29 0.38 0.36 17.69%
P/EPS 16.56 26.25 32.81 25.00 -38.46 -14.67 -6.64 -
EY 6.04 3.81 3.05 4.00 -2.60 -6.81 -15.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.82 0.76 0.01 0.98 0.99 -14.65%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 27/11/17 29/05/17 20/02/17 28/11/16 30/08/16 -
Price 0.105 0.105 0.105 0.12 0.105 0.105 0.145 -
P/RPS 0.49 0.49 0.37 0.37 0.30 0.29 0.38 18.41%
P/EPS 17.39 26.25 32.81 30.00 -40.38 -11.41 -6.87 -
EY 5.75 3.81 3.05 3.33 -2.48 -8.76 -14.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.82 0.92 0.01 0.76 1.02 -13.50%

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