[XOX] YoY Annualized Quarter Result on 30-Sep-2018

Stock
[XOX] XOX BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018
Profit Trend
QoQ- 103.31%
YoY- -93.83%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 30/09/11 31/12/11 31/03/12 30/09/10 31/12/10 CAGR
Revenue 229,564 200,922 76,158 71,645 63,870 0 0 -
PBT 1,104 -6,015 -16,686 -22,123 -20,633 0 0 -
Tax -296 -206 0 0 0 0 0 -
NP 808 -6,221 -16,686 -22,123 -20,633 0 0 -
-
NP to SH 208 -6,276 -16,686 -22,123 -20,633 0 0 -
-
Tax Rate 26.81% - - - - - - -
Total Cost 228,756 207,143 92,844 93,769 84,503 0 0 -
-
Net Worth 118,376 111,198 21,045 8,629 6,363 0 0 -
Dividend
30/09/18 30/06/18 30/09/11 31/12/11 31/03/12 30/09/10 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 30/09/11 31/12/11 31/03/12 30/09/10 31/12/10 CAGR
Net Worth 118,376 111,198 21,045 8,629 6,363 0 0 -
NOSH 993,094 993,094 300,648 215,744 233,935 0 0 -
Ratio Analysis
30/09/18 30/06/18 30/09/11 31/12/11 31/03/12 30/09/10 31/12/10 CAGR
NP Margin 0.35% -3.10% -21.91% -30.88% -32.30% 0.00% 0.00% -
ROE 0.18% -5.64% -79.29% -256.36% -324.26% 0.00% 0.00% -
Per Share
30/09/18 30/06/18 30/09/11 31/12/11 31/03/12 30/09/10 31/12/10 CAGR
RPS 23.12 21.52 25.33 33.21 27.30 0.00 0.00 -
EPS 0.04 -0.67 -5.55 -10.25 -8.82 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1191 0.07 0.04 0.0272 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 993,094
30/09/18 30/06/18 30/09/11 31/12/11 31/03/12 30/09/10 31/12/10 CAGR
RPS 131.54 115.13 43.64 41.05 36.60 0.00 0.00 -
EPS 0.12 -3.60 -9.56 -12.68 -11.82 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6783 0.6372 0.1206 0.0494 0.0365 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 30/09/11 31/12/11 31/03/12 30/09/10 31/12/10 CAGR
Date 28/09/18 29/06/18 30/09/11 30/12/11 30/03/12 - - -
Price 0.065 0.07 0.21 0.235 0.235 0.00 0.00 -
P/RPS 0.28 0.33 0.83 0.71 0.86 0.00 0.00 -
P/EPS 310.34 -10.41 -3.78 -2.29 -2.66 0.00 0.00 -
EY 0.32 -9.60 -26.43 -43.64 -37.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 3.00 5.88 8.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 30/09/11 31/12/11 31/03/12 30/09/10 31/12/10 CAGR
Date 29/11/18 30/08/18 30/11/11 27/02/12 30/05/12 - - -
Price 0.055 0.07 0.245 0.255 0.16 0.00 0.00 -
P/RPS 0.24 0.33 0.97 0.77 0.59 0.00 0.00 -
P/EPS 262.60 -10.41 -4.41 -2.49 -1.81 0.00 0.00 -
EY 0.38 -9.60 -22.65 -40.21 -55.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 3.50 6.38 5.88 0.00 0.00 -

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