[XOX] QoQ Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[XOX] XOX BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 143.19%
YoY- 1478.21%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 334,651 315,836 289,614 290,528 251,436 243,489 248,160 22.03%
PBT -46,886 -51,286 -15,016 21,556 -55,663 -20,081 -7,408 241.77%
Tax -541 -254 -332 -548 1,216 -302 -244 69.95%
NP -47,427 -51,541 -15,348 21,008 -54,447 -20,384 -7,652 237.04%
-
NP to SH -45,499 -50,526 -14,250 22,600 -52,323 -19,972 -7,306 238.11%
-
Tax Rate - - - 2.54% - - - -
Total Cost 382,078 367,377 304,962 269,520 305,883 263,873 255,812 30.63%
-
Net Worth 285,772 287,106 305,505 295,093 118,041 90,894 115,466 82.86%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 285,772 287,106 305,505 295,093 118,041 90,894 115,466 82.86%
NOSH 4,035,865 3,935,402 3,935,402 3,762,673 3,016,136 1,347,223 1,092,396 138.79%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -14.17% -16.32% -5.30% 7.23% -21.65% -8.37% -3.08% -
ROE -15.92% -17.60% -4.66% 7.66% -44.33% -21.97% -6.33% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.88 8.57 8.13 8.83 18.15 21.99 22.72 -46.51%
EPS -1.21 -1.37 -0.40 0.68 -3.78 -1.80 -0.66 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0779 0.0858 0.0897 0.0852 0.0821 0.1057 -19.86%
Adjusted Per Share Value based on latest NOSH - 3,762,673
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 191.75 180.97 165.94 166.47 144.07 139.52 142.19 22.03%
EPS -26.07 -28.95 -8.17 12.95 -29.98 -11.44 -4.19 237.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6374 1.6451 1.7505 1.6908 0.6764 0.5208 0.6616 82.86%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.035 0.04 0.065 0.11 0.13 0.06 0.02 -
P/RPS 0.39 0.47 0.80 1.25 0.72 0.27 0.09 165.55%
P/EPS -2.90 -2.92 -16.24 16.01 -3.44 -3.33 -2.99 -2.01%
EY -34.48 -34.27 -6.16 6.25 -29.05 -30.07 -33.44 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.76 1.23 1.53 0.73 0.19 80.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 24/05/21 23/02/21 30/11/20 24/08/20 29/05/20 -
Price 0.03 0.04 0.05 0.09 0.105 0.235 0.08 -
P/RPS 0.34 0.47 0.61 1.02 0.58 1.07 0.35 -1.91%
P/EPS -2.49 -2.92 -12.49 13.10 -2.78 -13.03 -11.96 -64.83%
EY -40.23 -34.27 -8.00 7.63 -35.97 -7.68 -8.36 184.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.58 1.00 1.23 2.86 0.76 -34.78%

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