[XOX] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[XOX] XOX BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -22.23%
YoY- -722.22%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 191,604 200,246 190,623 175,835 160,718 138,207 126,912 31.63%
PBT 2,363 -9,421 -10,478 -10,509 -8,261 3,330 3,262 -19.35%
Tax -368 67 -61 -283 -330 -972 -724 -36.33%
NP 1,995 -9,354 -10,539 -10,792 -8,591 2,358 2,538 -14.83%
-
NP to SH 2,151 -8,825 -10,408 -10,727 -8,776 2,483 1,896 8.78%
-
Tax Rate 15.57% - - - - 29.19% 22.19% -
Total Cost 189,609 209,600 201,162 186,627 169,309 135,849 124,374 32.49%
-
Net Worth 83,073 79,178 8,384,132 78,736 58,960 52,033 35,940 74.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 83,073 79,178 8,384,132 78,736 58,960 52,033 35,940 74.90%
NOSH 647,999 604,418 606,666 573,043 416,093 362,857 330,641 56.67%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.04% -4.67% -5.53% -6.14% -5.35% 1.71% 2.00% -
ROE 2.59% -11.15% -0.12% -13.62% -14.88% 4.77% 5.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.57 33.13 31.42 30.68 38.63 38.09 38.38 -15.97%
EPS 0.33 -1.46 -1.72 -1.87 -2.11 0.68 0.57 -30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.131 13.82 0.1374 0.1417 0.1434 0.1087 11.63%
Adjusted Per Share Value based on latest NOSH - 573,043
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 110.73 115.73 110.17 101.62 92.88 79.87 73.35 31.62%
EPS 1.24 -5.10 -6.02 -6.20 -5.07 1.44 1.10 8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4801 0.4576 48.4549 0.455 0.3408 0.3007 0.2077 74.91%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.105 0.10 0.10 0.135 0.14 0.13 0.205 -
P/RPS 0.36 0.30 0.32 0.44 0.36 0.34 0.53 -22.74%
P/EPS 31.63 -6.85 -5.83 -7.21 -6.64 19.00 35.75 -7.84%
EY 3.16 -14.60 -17.16 -13.87 -15.07 5.26 2.80 8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.01 0.98 0.99 0.91 1.89 -42.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 27/11/17 29/05/17 20/02/17 28/11/16 30/08/16 30/05/16 19/02/16 -
Price 0.105 0.115 0.105 0.105 0.145 0.155 0.155 -
P/RPS 0.36 0.35 0.33 0.34 0.38 0.41 0.40 -6.78%
P/EPS 31.63 -7.88 -6.12 -5.61 -6.87 22.65 27.03 11.05%
EY 3.16 -12.70 -16.34 -17.83 -14.55 4.41 3.70 -9.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.01 0.76 1.02 1.08 1.43 -31.00%

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