[XOX] YoY Quarter Result on 30-Jun-2019 [#3]

Stock
[XOX] XOX BHD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#3]
Profit Trend
QoQ- 88.92%
YoY- 114.95%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 66,948 92,070 58,536 74,097 52,531 47,137 37,514 9.70%
PBT 847 -30,957 -11,357 383 -4,272 2,300 1,243 -5.95%
Tax -286 -25 -104 62 3 -116 -244 2.57%
NP 561 -30,982 -11,461 445 -4,269 2,184 999 -8.81%
-
NP to SH 770 -30,770 -11,325 682 -4,387 2,599 1,016 -4.33%
-
Tax Rate 33.77% - - -16.19% - 5.04% 19.63% -
Total Cost 66,387 123,052 69,997 73,652 56,800 44,953 36,515 10.03%
-
Net Worth 242,476 287,106 90,894 118,889 114,331 79,178 52,033 27.91%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 242,476 287,106 90,894 118,889 114,331 79,178 52,033 27.91%
NOSH 5,050,830 3,935,402 1,347,223 1,092,396 993,094 604,418 362,857 52.37%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 0.84% -33.65% -19.58% 0.60% -8.13% 4.63% 2.66% -
ROE 0.32% -10.72% -12.46% 0.57% -3.84% 3.28% 1.95% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.43 2.50 5.29 6.99 5.75 7.80 10.34 -27.12%
EPS 0.02 -0.83 -1.02 0.06 -0.48 0.43 0.28 -34.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0779 0.0821 0.1121 0.1251 0.131 0.1434 -15.00%
Adjusted Per Share Value based on latest NOSH - 1,092,396
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 38.69 53.21 33.83 42.82 30.36 27.24 21.68 9.70%
EPS 0.45 -17.78 -6.55 0.39 -2.54 1.50 0.59 -4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4014 1.6593 0.5253 0.6871 0.6608 0.4576 0.3007 27.91%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 31/03/17 31/03/16 -
Price 0.015 0.04 0.06 0.04 0.085 0.10 0.13 -
P/RPS 1.05 1.60 1.13 0.57 1.48 1.28 1.26 -2.87%
P/EPS 91.01 -4.79 -5.87 62.20 -17.71 23.26 46.43 11.36%
EY 1.10 -20.87 -17.05 1.61 -5.65 4.30 2.15 -10.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.51 0.73 0.36 0.68 0.76 0.91 -16.71%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/08/22 30/08/21 24/08/20 15/11/19 28/05/18 29/05/17 30/05/16 -
Price 0.02 0.04 0.235 0.045 0.075 0.12 0.155 -
P/RPS 1.40 1.60 4.44 0.64 1.30 1.54 1.50 -1.09%
P/EPS 121.35 -4.79 -22.97 69.98 -15.62 27.91 55.36 13.37%
EY 0.82 -20.87 -4.35 1.43 -6.40 3.58 1.81 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 2.86 0.40 0.60 0.92 1.08 -15.03%

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