[XOX] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[XOX] XOX BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 135.48%
YoY- 105.87%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 197,782 199,758 147,054 84,049 49,977 37,802 39.20%
PBT -2,157 2,134 3,681 1,412 -3,596 -5,294 -16.42%
Tax -78 -170 -700 -13 16 0 -
NP -2,236 1,964 2,981 1,398 -3,580 -5,294 -15.82%
-
NP to SH -2,284 2,434 2,501 198 -3,385 -5,294 -15.46%
-
Tax Rate - 7.97% 19.02% 0.92% - - -
Total Cost 200,018 197,794 144,073 82,650 53,557 43,097 35.90%
-
Net Worth 114,331 79,735 52,748 20,450 15,448 7,669 71.61%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 114,331 79,735 52,748 20,450 15,448 7,669 71.61%
NOSH 993,094 608,666 367,843 372,498 305,903 303,129 26.76%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -1.13% 0.98% 2.03% 1.66% -7.16% -14.01% -
ROE -2.00% 3.05% 4.74% 0.97% -21.91% -69.04% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.64 32.82 39.98 22.56 16.34 12.47 11.64%
EPS -0.24 0.40 0.68 0.05 -1.11 -1.75 -32.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.131 0.1434 0.0549 0.0505 0.0253 37.64%
Adjusted Per Share Value based on latest NOSH - 330,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 114.31 115.45 84.99 48.58 28.88 21.85 39.20%
EPS -1.32 1.41 1.45 0.11 -1.96 -3.06 -15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6608 0.4608 0.3049 0.1182 0.0893 0.0443 71.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.085 0.10 0.13 0.09 0.12 0.145 -
P/RPS 0.39 0.30 0.33 0.40 0.73 1.16 -19.57%
P/EPS -34.01 25.00 19.12 168.75 -10.84 -8.30 32.56%
EY -2.94 4.00 5.23 0.59 -9.22 -12.05 -24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.91 1.64 2.38 5.73 -34.69%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/18 29/05/17 30/05/16 26/05/15 29/05/14 30/05/13 -
Price 0.075 0.12 0.155 0.065 0.115 0.16 -
P/RPS 0.35 0.37 0.39 0.29 0.70 1.28 -22.83%
P/EPS -30.01 30.00 22.79 121.88 -10.39 -9.16 26.77%
EY -3.33 3.33 4.39 0.82 -9.62 -10.92 -21.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.92 1.08 1.18 2.28 6.32 -37.54%

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