[XOX] QoQ 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- -3171.15%
YoY- -187.22%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
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 61,556 74,097 60,476 58,770 57,391 52,585 52,531 11.13%
PBT -20,816 383 241 -1,380 276 -4,397 -4,272 187.13%
Tax -89 62 -3 -94 -74 -147 3 -
NP -20,905 445 238 -1,474 202 -4,544 -4,269 188.09%
-
NP to SH -20,813 682 361 -1,597 52 -4,563 -4,387 182.07%
-
Tax Rate - -16.19% 1.24% - 26.81% - - -
Total Cost 82,461 73,652 60,238 60,244 57,189 57,129 56,800 28.18%
-
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 -33.96% 0.60% 0.39% -2.51% 0.35% -8.64% -8.13% -
ROE -22.95% 0.57% 0.31% -1.40% 0.04% -4.10% -3.84% -
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 5.77 6.99 5.76 5.71 5.78 5.63 5.75 0.23%
EPS -1.95 0.06 0.03 -0.16 0.01 -0.49 -0.48 154.38%
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 35.58 42.82 34.95 33.97 33.17 30.39 30.36 11.14%
EPS -12.03 0.39 0.21 -0.92 0.03 -2.64 -2.54 181.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5241 0.6871 0.6766 0.6609 0.6841 0.6427 0.6608 -14.30%
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 0.87 0.57 0.87 0.96 1.12 1.24 1.48 -29.80%
P/EPS -2.56 62.20 145.43 -35.45 1,241.37 -14.32 -17.71 -72.42%
EY -39.01 1.61 0.69 -2.82 0.08 -6.98 -5.65 262.16%
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 0.69 0.64 0.95 0.96 0.95 1.24 1.30 -34.42%
P/EPS -2.05 69.98 159.97 -35.45 1,050.39 -14.32 -15.62 -74.14%
EY -48.77 1.43 0.63 -2.82 0.10 -6.98 -6.40 286.76%
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