[XOX] QoQ TTM Result on 30-Jun-2019 [#3]

Stock
[XOX] XOX BHD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#3]
Profit Trend
QoQ- 91.27%
YoY- 92.0%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 259,733 261,287 254,899 250,734 229,222 221,277 212,969 14.13%
PBT -24,137 -19,811 -21,572 -480 -5,260 -9,773 -6,543 138.55%
Tax -150 -138 -124 -109 -318 -312 -234 -25.63%
NP -24,287 -19,949 -21,696 -589 -5,578 -10,085 -6,777 134.00%
-
NP to SH -23,784 -19,412 -21,367 -502 -5,747 -10,495 -7,067 124.41%
-
Tax Rate - - - - - - - -
Total Cost 284,020 281,236 276,595 251,323 234,800 231,362 219,746 18.63%
-
Net Worth 115,466 93,290 90,692 118,889 117,074 114,349 118,376 -1.64%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 115,466 93,290 90,692 118,889 117,074 114,349 118,376 -1.64%
NOSH 1,092,396 1,092,396 1,092,396 1,092,396 1,092,396 1,092,394 993,094 6.55%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -9.35% -7.63% -8.51% -0.23% -2.43% -4.56% -3.18% -
ROE -20.60% -20.81% -23.56% -0.42% -4.91% -9.18% -5.97% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 23.78 23.92 23.89 23.64 21.83 21.50 21.44 7.14%
EPS -2.18 -1.78 -2.00 -0.05 -0.55 -1.02 -0.71 111.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1057 0.0854 0.085 0.1121 0.1115 0.1111 0.1192 -7.69%
Adjusted Per Share Value based on latest NOSH - 1,092,396
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 150.11 151.01 147.32 144.91 132.48 127.88 123.08 14.13%
EPS -13.75 -11.22 -12.35 -0.29 -3.32 -6.07 -4.08 124.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6673 0.5392 0.5241 0.6871 0.6766 0.6609 0.6841 -1.64%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.02 0.04 0.05 0.04 0.05 0.055 0.065 -
P/RPS 0.08 0.17 0.21 0.17 0.23 0.26 0.30 -58.53%
P/EPS -0.92 -2.25 -2.50 -84.51 -9.14 -5.39 -9.13 -78.31%
EY -108.86 -44.43 -40.05 -1.18 -10.95 -18.54 -10.95 361.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.47 0.59 0.36 0.45 0.50 0.55 -50.73%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 27/02/20 29/11/19 15/11/19 29/05/19 26/02/19 29/11/18 -
Price 0.08 0.055 0.04 0.045 0.055 0.055 0.055 -
P/RPS 0.34 0.23 0.17 0.19 0.25 0.26 0.26 19.56%
P/EPS -3.67 -3.10 -2.00 -95.07 -10.05 -5.39 -7.73 -39.11%
EY -27.22 -32.31 -50.06 -1.05 -9.95 -18.54 -12.94 64.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.47 0.40 0.49 0.50 0.46 39.71%

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