[XOX] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[XOX] XOX BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -22.23%
YoY- -722.22%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 261,287 221,277 185,872 175,835 109,660 59,709 45,748 32.12%
PBT -19,811 -9,773 4,935 -10,509 2,449 -1,839 5,969 -
Tax -138 -312 -409 -283 -499 15 -22 34.12%
NP -19,949 -10,085 4,526 -10,792 1,950 -1,824 5,947 -
-
NP to SH -19,412 -10,495 4,312 -10,727 1,724 -1,572 6,109 -
-
Tax Rate - - 8.29% - 20.38% - 0.37% -
Total Cost 281,236 231,362 181,346 186,627 107,710 61,533 39,801 36.69%
-
Net Worth 93,290 114,349 108,746 78,736 19,523 17,942 11,255 40.23%
Dividend
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 93,290 114,349 108,746 78,736 19,523 17,942 11,255 40.23%
NOSH 1,092,396 1,092,394 842,999 573,043 333,157 335,999 210,000 30.16%
Ratio Analysis
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -7.63% -4.56% 2.44% -6.14% 1.78% -3.05% 13.00% -
ROE -20.81% -9.18% 3.97% -13.62% 8.83% -8.76% 54.27% -
Per Share
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.92 21.50 22.05 30.68 32.92 17.77 21.78 1.50%
EPS -1.78 -1.02 0.51 -1.87 0.52 -0.47 2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0854 0.1111 0.129 0.1374 0.0586 0.0534 0.0536 7.73%
Adjusted Per Share Value based on latest NOSH - 573,043
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 151.01 127.88 107.42 101.62 63.38 34.51 26.44 32.12%
EPS -11.22 -6.07 2.49 -6.20 1.00 -0.91 3.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5392 0.6609 0.6285 0.455 0.1128 0.1037 0.0651 40.21%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.04 0.055 0.105 0.135 0.08 0.105 0.12 -
P/RPS 0.17 0.26 0.48 0.44 0.24 0.59 0.55 -17.11%
P/EPS -2.25 -5.39 20.53 -7.21 15.46 -22.44 4.13 -
EY -44.43 -18.54 4.87 -13.87 6.47 -4.46 24.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.81 0.98 1.37 1.97 2.24 -22.09%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/02/20 26/02/19 27/11/17 28/11/16 20/11/15 26/11/14 20/11/13 -
Price 0.055 0.055 0.105 0.105 0.67 0.07 0.135 -
P/RPS 0.23 0.26 0.48 0.34 2.04 0.39 0.62 -14.66%
P/EPS -3.10 -5.39 20.53 -5.61 129.48 -14.96 4.64 -
EY -32.31 -18.54 4.87 -17.83 0.77 -6.68 21.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.81 0.76 11.43 1.31 2.52 -19.67%

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