[XOX] YoY TTM 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- 29.8%
YoY- 153.78%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 272,163 259,733 229,222 184,728 190,623 126,912 67,895 24.86%
PBT -59,467 -24,137 -5,260 5,715 -10,478 3,262 -843 97.53%
Tax 1,173 -150 -318 -418 -61 -724 14 103.05%
NP -58,294 -24,287 -5,578 5,297 -10,539 2,538 -829 97.43%
-
NP to SH -55,795 -23,784 -5,747 5,597 -10,408 1,896 -805 96.98%
-
Tax Rate - - - 7.31% - 22.19% - -
Total Cost 330,457 284,020 234,800 179,431 201,162 124,374 68,724 28.55%
-
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 1,092,396 937,006 606,666 330,641 275,000 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 -21.42% -9.35% -2.43% 2.87% -5.53% 2.00% -1.22% -
ROE -18.26% -20.60% -4.91% 4.93% -0.12% 5.28% -5.46% -
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 7.64 23.78 21.83 20.86 31.42 38.38 24.69 -17.10%
EPS -1.57 -2.18 -0.55 0.63 -1.72 0.57 -0.29 31.01%
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 157.29 150.11 132.48 106.76 110.17 73.35 39.24 24.86%
EPS -32.25 -13.75 -3.32 3.23 -6.02 1.10 -0.47 96.66%
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 0.85 0.08 0.23 0.48 0.32 0.53 0.20 26.04%
P/EPS -4.15 -0.92 -9.14 15.82 -5.83 35.75 -17.08 -20.25%
EY -24.11 -108.86 -10.95 6.32 -17.16 2.80 -5.85 25.42%
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 0.65 0.34 0.25 0.50 0.33 0.40 0.24 17.27%
P/EPS -3.19 -3.67 -10.05 16.61 -6.12 27.03 -20.50 -25.73%
EY -31.34 -27.22 -9.95 6.02 -16.34 3.70 -4.88 34.64%
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