[XOX] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[XOX] XOX BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 278.14%
YoY- -76.2%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 190,122 200,246 138,207 82,604 49,474 37,540 38.30%
PBT -857 -9,421 3,330 2,158 5,810 -4,374 -27.80%
Tax -299 67 -972 0 -7 0 -
NP -1,156 -9,354 2,358 2,158 5,803 -4,374 -23.35%
-
NP to SH -1,389 -8,825 2,483 1,434 6,024 -4,374 -20.49%
-
Tax Rate - - 29.19% 0.00% 0.12% - -
Total Cost 191,278 209,600 135,849 80,446 43,671 41,914 35.45%
-
Net Worth 114,331 79,178 52,033 18,117 16,035 7,546 72.17%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 114,331 79,178 52,033 18,117 16,035 7,546 72.17%
NOSH 993,094 604,418 362,857 330,000 317,543 298,275 27.17%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -0.61% -4.67% 1.71% 2.61% 11.73% -11.65% -
ROE -1.21% -11.15% 4.77% 7.92% 37.57% -57.96% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.80 33.13 38.09 25.03 15.58 12.59 10.55%
EPS -0.15 -1.46 0.68 0.43 1.90 -1.47 -36.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.131 0.1434 0.0549 0.0505 0.0253 37.64%
Adjusted Per Share Value based on latest NOSH - 330,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 109.88 115.73 79.87 47.74 28.59 21.70 38.29%
EPS -0.80 -5.10 1.44 0.83 3.48 -2.53 -20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6608 0.4576 0.3007 0.1047 0.0927 0.0436 72.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.085 0.10 0.13 0.09 0.12 0.145 -
P/RPS 0.41 0.30 0.34 0.36 0.77 1.15 -18.62%
P/EPS -55.93 -6.85 19.00 20.71 6.33 -9.89 41.38%
EY -1.79 -14.60 5.26 4.83 15.81 -10.11 -29.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.91 1.64 2.38 5.73 -34.69%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/18 29/05/17 30/05/16 26/05/15 29/05/14 30/05/13 -
Price 0.075 0.115 0.155 0.065 0.115 0.16 -
P/RPS 0.36 0.35 0.41 0.26 0.74 1.27 -22.27%
P/EPS -49.35 -7.88 22.65 14.96 6.06 -10.91 35.21%
EY -2.03 -12.70 4.41 6.69 16.50 -9.17 -26.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.88 1.08 1.18 2.28 6.32 -37.54%

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