[XOX] QoQ Annualized Quarter Result on 30-Sep-2020 [#4]

Stock
[XOX] XOX BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- -161.98%
YoY- -145.48%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 315,836 289,614 290,528 251,436 243,489 248,160 260,632 13.67%
PBT -51,286 -15,016 21,556 -55,663 -20,081 -7,408 1,524 -
Tax -254 -332 -548 1,216 -302 -244 -432 -29.83%
NP -51,541 -15,348 21,008 -54,447 -20,384 -7,652 1,092 -
-
NP to SH -50,526 -14,250 22,600 -52,323 -19,972 -7,306 1,432 -
-
Tax Rate - - 2.54% - - - 28.35% -
Total Cost 367,377 304,962 269,520 305,883 263,873 255,812 259,540 26.09%
-
Net Worth 287,106 305,505 295,093 118,041 90,894 115,466 93,290 111.72%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 287,106 305,505 295,093 118,041 90,894 115,466 93,290 111.72%
NOSH 3,935,402 3,935,402 3,762,673 3,016,136 1,347,223 1,092,396 1,092,396 135.18%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -16.32% -5.30% 7.23% -21.65% -8.37% -3.08% 0.42% -
ROE -17.60% -4.66% 7.66% -44.33% -21.97% -6.33% 1.53% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.57 8.13 8.83 18.15 21.99 22.72 23.86 -49.50%
EPS -1.37 -0.40 0.68 -3.78 -1.80 -0.66 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0779 0.0858 0.0897 0.0852 0.0821 0.1057 0.0854 -5.94%
Adjusted Per Share Value based on latest NOSH - 3,016,136
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 182.53 167.38 167.91 145.31 140.72 143.42 150.63 13.67%
EPS -29.20 -8.24 13.06 -30.24 -11.54 -4.22 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6593 1.7656 1.7055 0.6822 0.5253 0.6673 0.5392 111.71%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.04 0.065 0.11 0.13 0.06 0.02 0.04 -
P/RPS 0.47 0.80 1.25 0.72 0.27 0.09 0.17 97.10%
P/EPS -2.92 -16.24 16.01 -3.44 -3.33 -2.99 30.51 -
EY -34.27 -6.16 6.25 -29.05 -30.07 -33.44 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.76 1.23 1.53 0.73 0.19 0.47 5.60%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 24/05/21 23/02/21 30/11/20 24/08/20 29/05/20 27/02/20 -
Price 0.04 0.05 0.09 0.105 0.235 0.08 0.055 -
P/RPS 0.47 0.61 1.02 0.58 1.07 0.35 0.23 61.10%
P/EPS -2.92 -12.49 13.10 -2.78 -13.03 -11.96 41.96 -
EY -34.27 -8.00 7.63 -35.97 -7.68 -8.36 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 1.00 1.23 2.86 0.76 0.64 -14.05%

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