[XOX] YoY TTM 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- 91.27%
YoY- 92.0%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 323,427 305,697 244,172 250,734 190,122 200,246 138,207 14.56%
PBT -80,348 -79,067 -35,877 -480 -857 -9,421 3,330 -
Tax -716 1,252 -316 -109 -299 67 -972 -4.77%
NP -81,064 -77,815 -36,193 -589 -1,156 -9,354 2,358 -
-
NP to SH -79,218 -75,240 -35,791 -502 -1,389 -8,825 2,483 -
-
Tax Rate - - - - - - 29.19% -
Total Cost 404,491 383,512 280,365 251,323 191,278 209,600 135,849 19.06%
-
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 -25.06% -25.45% -14.82% -0.23% -0.61% -4.67% 1.71% -
ROE -32.67% -26.21% -39.38% -0.42% -1.21% -11.15% 4.77% -
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 6.92 8.29 22.05 23.64 20.80 33.13 38.09 -23.87%
EPS -1.70 -2.04 -3.23 -0.05 -0.15 -1.46 0.68 -
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 6.23 5.89 4.70 4.83 3.66 3.86 2.66 14.58%
EPS -1.53 -1.45 -0.69 -0.01 -0.03 -0.17 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0467 0.0553 0.0175 0.0229 0.022 0.0153 0.01 27.95%
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 0.22 0.48 0.27 0.17 0.41 0.30 0.34 -6.72%
P/EPS -0.88 -1.96 -1.86 -84.51 -55.93 -6.85 19.00 -
EY -113.04 -51.04 -53.88 -1.18 -1.79 -14.60 5.26 -
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 0.115 0.155 -
P/RPS 0.29 0.48 1.07 0.19 0.36 0.35 0.41 -5.38%
P/EPS -1.18 -1.96 -7.27 -95.07 -49.35 -7.88 22.65 -
EY -84.78 -51.04 -13.76 -1.05 -2.03 -12.70 4.41 -
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 0.88 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