[XOX] YoY Annualized Quarter 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- 257.48%
YoY- -2.67%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 243,489 273,528 197,782 199,758 147,054 84,049 49,977 28.80%
PBT -20,081 -522 -2,157 2,134 3,681 1,412 -3,596 31.65%
Tax -302 -118 -78 -170 -700 -13 16 -
NP -20,384 -641 -2,236 1,964 2,981 1,398 -3,580 32.06%
-
NP to SH -19,972 -547 -2,284 2,434 2,501 198 -3,385 32.81%
-
Tax Rate - - - 7.97% 19.02% 0.92% - -
Total Cost 263,873 274,169 200,018 197,794 144,073 82,650 53,557 29.04%
-
Net Worth 90,894 118,889 114,331 79,735 52,748 20,450 15,448 32.75%
Dividend
30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 90,894 118,889 114,331 79,735 52,748 20,450 15,448 32.75%
NOSH 1,347,223 1,092,396 993,094 608,666 367,843 372,498 305,903 26.74%
Ratio Analysis
30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -8.37% -0.23% -1.13% 0.98% 2.03% 1.66% -7.16% -
ROE -21.97% -0.46% -2.00% 3.05% 4.74% 0.97% -21.91% -
Per Share
30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 21.99 25.79 21.64 32.82 39.98 22.56 16.34 4.86%
EPS -1.80 -0.05 -0.24 0.40 0.68 0.05 -1.11 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.1121 0.1251 0.131 0.1434 0.0549 0.0505 8.07%
Adjusted Per Share Value based on latest NOSH - 604,418
30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 140.72 158.08 114.31 115.45 84.99 48.58 28.88 28.81%
EPS -11.54 -0.32 -1.32 1.41 1.45 0.11 -1.96 32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5253 0.6871 0.6608 0.4608 0.3049 0.1182 0.0893 32.75%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 28/06/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.06 0.04 0.085 0.10 0.13 0.09 0.12 -
P/RPS 0.27 0.16 0.39 0.30 0.33 0.40 0.73 -14.70%
P/EPS -3.33 -77.46 -34.01 25.00 19.12 168.75 -10.84 -17.19%
EY -30.07 -1.29 -2.94 4.00 5.23 0.59 -9.22 20.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.36 0.68 0.76 0.91 1.64 2.38 -17.21%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/08/20 15/11/19 28/05/18 29/05/17 30/05/16 26/05/15 29/05/14 -
Price 0.235 0.045 0.075 0.12 0.155 0.065 0.115 -
P/RPS 1.07 0.17 0.35 0.37 0.39 0.29 0.70 7.01%
P/EPS -13.03 -87.15 -30.01 30.00 22.79 121.88 -10.39 3.68%
EY -7.68 -1.15 -3.33 3.33 4.39 0.82 -9.62 -3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 0.40 0.60 0.92 1.08 1.18 2.28 3.69%

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