[XOX] QoQ Annualized Quarter Result on 31-Dec-2023 [#1]

Stock
[XOX] XOX BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- -11.31%
YoY- -556.24%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 250,951 245,434 246,222 246,600 273,666 276,294 283,526 -7.79%
PBT -14,335 -84,377 -78,704 -76,344 -67,040 -127,282 -5,374 91.99%
Tax -19 -240 -324 -484 -1,803 -88 -114 -69.61%
NP -14,354 -84,617 -79,028 -76,828 -68,843 -127,370 -5,488 89.50%
-
NP to SH -12,579 -82,422 -77,320 -74,680 -67,091 -125,378 -3,576 130.76%
-
Tax Rate - - - - - - - -
Total Cost 265,305 330,051 325,250 323,428 342,509 403,665 289,014 -5.53%
-
Net Worth 153,367 100,569 124 147,485 162,132 136,373 207,395 -18.17%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 153,367 100,569 124 147,485 162,132 136,373 207,395 -18.17%
NOSH 171,609 5,190,892 5,190,892 5,050,878 5,050,878 5,050,878 5,050,878 -89.44%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -5.72% -34.48% -32.10% -31.15% -25.16% -46.10% -1.94% -
ROE -8.20% -81.96% -61,864.41% -50.64% -41.38% -91.94% -1.72% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 146.23 4.78 4,826.58 4.88 5.42 5.47 6.51 691.60%
EPS -7.33 -1.60 -1.52 -1.48 -1.33 -2.48 -0.08 1915.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8937 0.0196 0.0245 0.0292 0.0321 0.027 0.0476 602.64%
Adjusted Per Share Value based on latest NOSH - 5,050,878
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 143.79 140.63 141.08 141.30 156.81 158.31 162.46 -7.79%
EPS -7.21 -47.23 -44.30 -42.79 -38.44 -71.84 -2.05 130.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8788 0.5762 0.0007 0.8451 0.929 0.7814 1.1883 -18.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.225 0.01 0.01 0.015 0.015 0.015 0.02 -
P/RPS 0.15 0.21 0.00 0.31 0.28 0.27 0.31 -38.28%
P/EPS -3.07 -0.62 0.00 -1.01 -1.13 -0.60 -24.37 -74.77%
EY -32.58 -160.63 -151,566.92 -98.57 -88.55 -165.49 -4.10 296.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.51 0.41 0.51 0.47 0.56 0.42 -29.17%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 21/08/24 31/05/24 29/02/24 30/11/23 29/08/23 31/05/23 -
Price 0.235 0.235 0.015 0.01 0.01 0.02 0.015 -
P/RPS 0.16 4.91 0.00 0.20 0.18 0.37 0.23 -21.43%
P/EPS -3.21 -14.63 0.00 -0.68 -0.75 -0.81 -18.28 -68.54%
EY -31.19 -6.84 -101,044.61 -147.86 -132.83 -124.12 -5.47 218.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 11.99 0.61 0.34 0.31 0.74 0.32 -12.89%

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