[XOX] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[XOX] XOX BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -142.71%
YoY- -193.81%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 232,322 229,564 200,922 197,782 191,612 181,376 191,604 13.66%
PBT -2,206 1,104 -6,015 -2,157 5,306 3,212 2,362 -
Tax -336 -296 -206 -78 -122 -184 -368 -5.86%
NP -2,542 808 -6,221 -2,236 5,184 3,028 1,994 -
-
NP to SH -3,090 208 -6,276 -2,284 5,348 3,372 2,150 -
-
Tax Rate - 26.81% - - 2.30% 5.73% 15.58% -
Total Cost 234,864 228,756 207,143 200,018 186,428 178,348 189,610 15.29%
-
Net Worth 114,349 118,376 111,198 114,331 113,536 108,746 86,134 20.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 114,349 118,376 111,198 114,331 113,536 108,746 86,134 20.72%
NOSH 1,092,394 993,094 993,094 993,094 937,006 842,999 671,875 38.14%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.09% 0.35% -3.10% -1.13% 2.71% 1.67% 1.04% -
ROE -2.70% 0.18% -5.64% -2.00% 4.71% 3.10% 2.50% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.57 23.12 21.52 21.64 21.64 21.52 28.52 -14.40%
EPS -0.30 0.04 -0.67 -0.24 0.60 0.40 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.1192 0.1191 0.1251 0.1282 0.129 0.1282 -9.07%
Adjusted Per Share Value based on latest NOSH - 993,094
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 134.27 132.67 116.12 114.31 110.74 104.82 110.73 13.67%
EPS -1.79 0.12 -3.63 -1.32 3.09 1.95 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6609 0.6841 0.6427 0.6608 0.6562 0.6285 0.4978 20.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.055 0.065 0.07 0.085 0.10 0.105 0.105 -
P/RPS 0.24 0.28 0.33 0.39 0.46 0.49 0.37 -25.00%
P/EPS -18.32 310.34 -10.41 -34.01 16.56 26.25 32.81 -
EY -5.46 0.32 -9.60 -2.94 6.04 3.81 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.59 0.68 0.78 0.81 0.82 -28.02%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 30/08/18 28/05/18 28/02/18 27/11/17 27/11/17 -
Price 0.055 0.055 0.07 0.075 0.105 0.105 0.105 -
P/RPS 0.24 0.24 0.33 0.35 0.49 0.49 0.37 -25.00%
P/EPS -18.32 262.60 -10.41 -30.01 17.39 26.25 32.81 -
EY -5.46 0.38 -9.60 -3.33 5.75 3.81 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.59 0.60 0.82 0.81 0.82 -28.02%

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