[XOX] YoY TTM Result on 30-Jun-2017 [#4]

Stock
[XOX] XOX BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 124.37%
YoY- 124.51%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 334,651 251,436 254,899 191,604 160,718 90,953 57,050 27.60%
PBT -46,885 -55,664 -21,572 2,363 -8,261 1,628 -1,598 59.29%
Tax -541 1,216 -124 -368 -330 -457 22 -
NP -47,426 -54,448 -21,696 1,995 -8,591 1,171 -1,576 59.85%
-
NP to SH -45,498 -52,324 -21,367 2,151 -8,776 755 -1,257 63.96%
-
Tax Rate - - - 15.57% - 28.07% - -
Total Cost 382,077 305,884 276,595 189,609 169,309 89,782 58,626 29.46%
-
Net Worth 285,772 118,041 90,692 83,073 58,960 18,682 18,166 46.18%
Dividend
30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 285,772 118,041 90,692 83,073 58,960 18,682 18,166 46.18%
NOSH 4,035,865 3,016,136 1,092,396 647,999 416,093 329,499 333,333 41.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -14.17% -21.65% -8.51% 1.04% -5.35% 1.29% -2.76% -
ROE -15.92% -44.33% -23.56% 2.59% -14.88% 4.04% -6.92% -
Per Share
30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.88 18.15 23.89 29.57 38.63 27.60 17.12 -8.64%
EPS -1.21 -3.78 -2.00 0.33 -2.11 0.23 -0.38 17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0852 0.085 0.1282 0.1417 0.0567 0.0545 4.65%
Adjusted Per Share Value based on latest NOSH - 647,999
30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 193.41 145.31 147.32 110.73 92.88 52.56 32.97 27.60%
EPS -26.29 -30.24 -12.35 1.24 -5.07 0.44 -0.73 63.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6516 0.6822 0.5241 0.4801 0.3408 0.108 0.105 46.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.035 0.13 0.05 0.105 0.14 0.07 0.105 -
P/RPS 0.39 0.72 0.21 0.36 0.36 0.25 0.61 -5.97%
P/EPS -2.90 -3.44 -2.50 31.63 -6.64 30.55 -27.84 -26.77%
EY -34.48 -29.05 -40.05 3.16 -15.07 3.27 -3.59 36.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.53 0.59 0.82 0.99 1.23 1.93 -17.92%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/11/21 30/11/20 29/11/19 27/11/17 30/08/16 28/08/15 29/08/14 -
Price 0.03 0.105 0.04 0.105 0.145 0.065 0.105 -
P/RPS 0.34 0.58 0.17 0.36 0.38 0.24 0.61 -7.73%
P/EPS -2.49 -2.78 -2.00 31.63 -6.87 28.37 -27.84 -28.29%
EY -40.23 -35.97 -50.06 3.16 -14.55 3.53 -3.59 39.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.23 0.47 0.82 1.02 1.15 1.93 -19.49%

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