[XOX] QoQ Cumulative Quarter Result on 31-Mar-2019 [#2]

Stock
[XOX] XOX BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 23.37%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 65,158 312,289 250,734 176,637 116,161 57,391 200,922 -52.70%
PBT 381 -21,295 -479 -862 -1,103 276 -6,015 -
Tax -108 -198 -109 -171 -168 -74 -206 -34.90%
NP 273 -21,493 -588 -1,033 -1,271 202 -6,221 -
-
NP to SH 358 -21,315 -502 -1,184 -1,545 52 -6,276 -
-
Tax Rate 28.35% - - - - 26.81% - -
Total Cost 64,885 333,782 251,322 177,670 117,432 57,189 207,143 -53.77%
-
Net Worth 93,290 90,692 118,889 117,074 114,349 118,376 111,198 -11.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 93,290 90,692 118,889 117,074 114,349 118,376 111,198 -11.01%
NOSH 1,092,396 1,092,396 1,092,396 1,092,396 1,092,394 993,094 993,094 6.54%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.42% -6.88% -0.23% -0.58% -1.09% 0.35% -3.10% -
ROE 0.38% -23.50% -0.42% -1.01% -1.35% 0.04% -5.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.96 29.27 23.64 16.82 11.29 5.78 21.52 -57.41%
EPS 0.03 -2.00 -0.05 -0.11 -0.15 0.01 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0854 0.085 0.1121 0.1115 0.1111 0.1192 0.1191 -19.83%
Adjusted Per Share Value based on latest NOSH - 1,092,396
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.26 6.02 4.83 3.40 2.24 1.11 3.87 -52.57%
EPS 0.01 -0.41 -0.01 -0.02 -0.03 0.00 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0175 0.0229 0.0226 0.022 0.0228 0.0214 -10.86%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.04 0.05 0.04 0.05 0.055 0.065 0.07 -
P/RPS 0.67 0.17 0.17 0.30 0.49 1.12 0.33 60.13%
P/EPS 122.06 -2.50 -84.51 -44.34 -36.64 1,241.37 -10.41 -
EY 0.82 -39.95 -1.18 -2.26 -2.73 0.08 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.36 0.45 0.50 0.55 0.59 -14.03%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 15/11/19 29/05/19 26/02/19 29/11/18 30/08/18 -
Price 0.055 0.04 0.045 0.055 0.055 0.055 0.07 -
P/RPS 0.92 0.14 0.19 0.33 0.49 0.95 0.33 97.71%
P/EPS 167.83 -2.00 -95.07 -48.78 -36.64 1,050.39 -10.41 -
EY 0.60 -49.94 -1.05 -2.05 -2.73 0.10 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.40 0.49 0.50 0.46 0.59 5.55%

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