[XOX] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[XOX] XOX BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 15.21%
YoY- -455.42%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 184,728 185,872 191,604 200,246 190,623 175,835 160,718 9.69%
PBT 5,715 4,935 2,363 -9,421 -10,478 -10,509 -8,261 -
Tax -418 -409 -368 67 -61 -283 -330 17.01%
NP 5,297 4,526 1,995 -9,354 -10,539 -10,792 -8,591 -
-
NP to SH 5,597 4,312 2,151 -8,825 -10,408 -10,727 -8,776 -
-
Tax Rate 7.31% 8.29% 15.57% - - - - -
Total Cost 179,431 181,346 189,609 209,600 201,162 186,627 169,309 3.93%
-
Net Worth 113,536 108,746 83,073 79,178 8,384,132 78,736 58,960 54.59%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 113,536 108,746 83,073 79,178 8,384,132 78,736 58,960 54.59%
NOSH 937,006 842,999 647,999 604,418 606,666 573,043 416,093 71.55%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.87% 2.44% 1.04% -4.67% -5.53% -6.14% -5.35% -
ROE 4.93% 3.97% 2.59% -11.15% -0.12% -13.62% -14.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.86 22.05 29.57 33.13 31.42 30.68 38.63 -33.61%
EPS 0.63 0.51 0.33 -1.46 -1.72 -1.87 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.129 0.1282 0.131 13.82 0.1374 0.1417 -6.43%
Adjusted Per Share Value based on latest NOSH - 604,418
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 106.76 107.42 110.73 115.73 110.17 101.62 92.88 9.70%
EPS 3.23 2.49 1.24 -5.10 -6.02 -6.20 -5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6562 0.6285 0.4801 0.4576 48.4549 0.455 0.3408 54.58%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.10 0.105 0.105 0.10 0.10 0.135 0.14 -
P/RPS 0.48 0.48 0.36 0.30 0.32 0.44 0.36 21.07%
P/EPS 15.82 20.53 31.63 -6.85 -5.83 -7.21 -6.64 -
EY 6.32 4.87 3.16 -14.60 -17.16 -13.87 -15.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.82 0.76 0.01 0.98 0.99 -14.65%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 27/11/17 29/05/17 20/02/17 28/11/16 30/08/16 -
Price 0.105 0.105 0.105 0.115 0.105 0.105 0.145 -
P/RPS 0.50 0.48 0.36 0.35 0.33 0.34 0.38 20.01%
P/EPS 16.61 20.53 31.63 -7.88 -6.12 -5.61 -6.87 -
EY 6.02 4.87 3.16 -12.70 -16.34 -17.83 -14.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.82 0.88 0.01 0.76 1.02 -13.50%

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