[XOX] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[XOX] XOX BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -16.27%
YoY- 288.39%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 116,161 45,344 51,076 35,959 17,252 14,593 9,188 50.02%
PBT -1,103 803 -1,769 479 -342 -101 -1,534 -5.13%
Tax -168 -46 -5 -52 -10 -3 0 -
NP -1,271 757 -1,774 427 -352 -104 -1,534 -2.96%
-
NP to SH -1,545 843 -1,318 633 -336 -21 -1,534 0.11%
-
Tax Rate - 5.73% - 10.86% - - - -
Total Cost 117,432 44,587 52,850 35,532 17,604 14,697 10,722 46.62%
-
Net Worth 114,349 108,746 78,736 19,523 17,942 11,255 10,016 47.59%
Dividend
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 114,349 108,746 78,736 19,523 17,942 11,255 10,016 47.59%
NOSH 1,092,394 842,999 573,043 333,157 335,999 210,000 300,784 22.89%
Ratio Analysis
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.09% 1.67% -3.47% 1.19% -2.04% -0.71% -16.70% -
ROE -1.35% 0.78% -1.67% 3.24% -1.87% -0.19% -15.32% -
Per Share
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.29 5.38 8.91 10.79 5.13 6.95 3.05 23.27%
EPS -0.15 0.10 -0.23 0.19 -0.10 -0.01 -0.51 -17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.129 0.1374 0.0586 0.0534 0.0536 0.0333 21.24%
Adjusted Per Share Value based on latest NOSH - 333,157
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 66.56 25.98 29.27 20.60 9.89 8.36 5.26 50.04%
EPS -0.89 0.48 -0.76 0.36 -0.19 -0.01 -0.88 0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6552 0.6231 0.4511 0.1119 0.1028 0.0645 0.0574 47.59%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.055 0.105 0.135 0.08 0.105 0.12 0.14 -
P/RPS 0.49 1.95 1.51 0.74 2.04 1.73 4.58 -30.04%
P/EPS -36.64 105.00 -58.70 42.11 -105.00 -1,200.00 -27.45 4.72%
EY -2.73 0.95 -1.70 2.38 -0.95 -0.08 -3.64 -4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.81 0.98 1.37 1.97 2.24 4.20 -28.84%
Price Multiplier on Announcement Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/02/19 27/11/17 28/11/16 20/11/15 26/11/14 20/11/13 30/11/12 -
Price 0.055 0.105 0.105 0.67 0.07 0.135 0.11 -
P/RPS 0.49 1.95 1.18 6.21 1.36 1.94 3.60 -27.30%
P/EPS -36.64 105.00 -45.65 352.63 -70.00 -1,350.00 -21.57 8.84%
EY -2.73 0.95 -2.19 0.28 -1.43 -0.07 -4.64 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.81 0.76 11.43 1.31 2.52 3.30 -26.04%

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