[XOX] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[XOX] XOX BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 117.2%
YoY- 235.35%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 72,175 58,922 60,476 50,462 51,606 36,818 19,566 23.21%
PBT -12,896 -4,085 241 1,850 1,070 1,039 226 -
Tax -29 -15 -3 -16 -7 -229 -4 37.28%
NP -12,925 -4,100 238 1,834 1,063 810 222 -
-
NP to SH -12,774 -4,011 361 1,831 546 227 55 -
-
Tax Rate - - 1.24% 0.86% 0.65% 22.04% 1.77% -
Total Cost 85,100 63,022 60,238 48,628 50,543 36,008 19,344 26.73%
-
Net Worth 305,505 115,466 117,074 113,536 8,384,132 35,940 14,739 62.39%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 305,505 115,466 117,074 113,536 8,384,132 35,940 14,739 62.39%
NOSH 3,935,402 1,092,396 1,092,396 937,006 606,666 356,000 275,000 53.05%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -17.91% -6.96% 0.39% 3.63% 2.06% 2.20% 1.13% -
ROE -4.18% -3.47% 0.31% 1.61% 0.01% 0.63% 0.37% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.03 5.39 5.76 5.70 8.51 11.14 7.11 -18.16%
EPS -0.36 -0.37 0.03 0.21 0.09 0.07 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0858 0.1057 0.1115 0.1282 13.82 0.1087 0.0536 7.81%
Adjusted Per Share Value based on latest NOSH - 937,006
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.71 34.05 34.95 29.16 29.82 21.28 11.31 23.21%
EPS -7.38 -2.32 0.21 1.06 0.32 0.13 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7656 0.6673 0.6766 0.6562 48.4549 0.2077 0.0852 62.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.065 0.02 0.05 0.10 0.10 0.205 0.05 -
P/RPS 3.21 0.37 0.87 1.76 1.18 1.84 0.70 27.58%
P/EPS -18.12 -5.45 145.43 48.37 111.11 298.60 250.00 -
EY -5.52 -18.36 0.69 2.07 0.90 0.33 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.19 0.45 0.78 0.01 1.89 0.93 -3.17%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/05/21 29/05/20 29/05/19 28/02/18 20/02/17 19/02/16 13/02/15 -
Price 0.05 0.08 0.055 0.105 0.105 0.155 0.06 -
P/RPS 2.47 1.48 0.95 1.84 1.23 1.39 0.84 18.82%
P/EPS -13.94 -21.79 159.97 50.79 116.67 225.77 300.00 -
EY -7.18 -4.59 0.63 1.97 0.86 0.44 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.49 0.82 0.01 1.43 1.12 -9.99%

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