[XOX] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[XOX] XOX BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -164.06%
YoY- -193.81%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 236,877 182,617 250,734 148,337 149,819 110,291 63,037 23.57%
PBT -38,465 -15,061 -479 -1,618 1,601 2,761 1,059 -
Tax -191 -227 -109 -59 -128 -525 -10 60.25%
NP -38,656 -15,288 -588 -1,677 1,473 2,236 1,049 -
-
NP to SH -37,895 -14,979 -502 -1,713 1,826 1,876 149 -
-
Tax Rate - - - - 8.00% 19.01% 0.94% -
Total Cost 275,533 197,905 251,322 150,014 148,346 108,055 61,988 26.93%
-
Net Worth 287,106 90,894 118,889 114,331 79,735 52,748 20,450 52.55%
Dividend
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 287,106 90,894 118,889 114,331 79,735 52,748 20,450 52.55%
NOSH 3,935,402 1,347,223 1,092,396 993,094 608,666 367,843 372,500 45.77%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -16.32% -8.37% -0.23% -1.13% 0.98% 2.03% 1.66% -
ROE -13.20% -16.48% -0.42% -1.50% 2.29% 3.56% 0.73% -
Per Share
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.43 16.49 23.64 16.23 24.61 29.98 16.92 -14.33%
EPS -1.03 -1.35 -0.05 -0.18 0.30 0.51 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0779 0.0821 0.1121 0.1251 0.131 0.1434 0.0549 5.75%
Adjusted Per Share Value based on latest NOSH - 993,094
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 136.90 105.54 144.91 85.73 86.59 63.74 36.43 23.57%
EPS -21.90 -8.66 -0.29 -0.99 1.06 1.08 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6593 0.5253 0.6871 0.6608 0.4608 0.3049 0.1182 52.55%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/21 30/06/20 28/06/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.04 0.06 0.04 0.085 0.10 0.13 0.09 -
P/RPS 0.62 0.36 0.17 0.52 0.41 0.43 0.53 2.53%
P/EPS -3.89 -4.43 -84.51 -45.35 33.33 25.49 225.00 -
EY -25.70 -22.55 -1.18 -2.21 3.00 3.92 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.36 0.68 0.76 0.91 1.64 -17.03%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/08/21 24/08/20 15/11/19 28/05/18 29/05/17 30/05/16 26/05/15 -
Price 0.04 0.235 0.045 0.075 0.12 0.155 0.065 -
P/RPS 0.62 1.42 0.19 0.46 0.49 0.52 0.38 8.14%
P/EPS -3.89 -17.37 -95.07 -40.01 40.00 30.39 162.50 -
EY -25.70 -5.76 -1.05 -2.50 2.50 3.29 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 2.86 0.40 0.60 0.92 1.08 1.18 -12.55%

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