[XOX] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[XOX] XOX BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 29.8%
YoY- 153.78%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 212,969 200,922 190,122 184,728 185,872 191,604 200,246 4.18%
PBT -6,543 -6,016 -857 5,715 4,935 2,363 -9,421 -21.55%
Tax -234 -206 -299 -418 -409 -368 67 -
NP -6,777 -6,222 -1,156 5,297 4,526 1,995 -9,354 -19.31%
-
NP to SH -7,067 -6,276 -1,389 5,597 4,312 2,151 -8,825 -13.75%
-
Tax Rate - - - 7.31% 8.29% 15.57% - -
Total Cost 219,746 207,144 191,278 179,431 181,346 189,609 209,600 3.19%
-
Net Worth 118,376 111,198 114,331 113,536 108,746 83,073 79,178 30.71%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 118,376 111,198 114,331 113,536 108,746 83,073 79,178 30.71%
NOSH 993,094 993,094 993,094 937,006 842,999 647,999 604,418 39.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.18% -3.10% -0.61% 2.87% 2.44% 1.04% -4.67% -
ROE -5.97% -5.64% -1.21% 4.93% 3.97% 2.59% -11.15% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.44 21.52 20.80 20.86 22.05 29.57 33.13 -25.16%
EPS -0.71 -0.67 -0.15 0.63 0.51 0.33 -1.46 -38.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1191 0.1251 0.1282 0.129 0.1282 0.131 -6.09%
Adjusted Per Share Value based on latest NOSH - 937,006
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.10 3.87 3.66 3.56 3.58 3.69 3.86 4.09%
EPS -0.14 -0.12 -0.03 0.11 0.08 0.04 -0.17 -12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.0214 0.022 0.0219 0.0209 0.016 0.0153 30.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.065 0.07 0.085 0.10 0.105 0.105 0.10 -
P/RPS 0.30 0.33 0.41 0.48 0.48 0.36 0.30 0.00%
P/EPS -9.13 -10.41 -55.93 15.82 20.53 31.63 -6.85 21.09%
EY -10.95 -9.60 -1.79 6.32 4.87 3.16 -14.60 -17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.68 0.78 0.81 0.82 0.76 -19.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 28/05/18 28/02/18 27/11/17 27/11/17 29/05/17 -
Price 0.055 0.07 0.075 0.105 0.105 0.105 0.115 -
P/RPS 0.26 0.33 0.36 0.50 0.48 0.36 0.35 -17.96%
P/EPS -7.73 -10.41 -49.35 16.61 20.53 31.63 -7.88 -1.27%
EY -12.94 -9.60 -2.03 6.02 4.87 3.16 -12.70 1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.60 0.82 0.81 0.82 0.88 -35.08%

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