[XOX] QoQ Annualized Quarter Result on 31-Mar-2022 [#2]

Stock
[XOX] XOX BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- 52.22%
YoY- -915.92%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 279,732 294,286 300,870 317,410 330,740 334,651 315,836 -7.75%
PBT -13,428 -89,226 -95,901 -145,548 -303,820 -46,886 -51,286 -58.97%
Tax -360 -2,853 -489 -160 -36 -541 -254 26.09%
NP -13,788 -92,079 -96,390 -145,708 -303,856 -47,427 -51,541 -58.38%
-
NP to SH -11,380 -90,976 -95,485 -144,768 -303,004 -45,499 -50,526 -62.88%
-
Tax Rate - - - - - - - -
Total Cost 293,520 386,365 397,261 463,118 634,596 382,078 367,377 -13.86%
-
Net Worth 239,409 220,734 242,476 243,990 228,624 285,772 287,106 -11.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 239,409 220,734 242,476 243,990 228,624 285,772 287,106 -11.37%
NOSH 5,050,830 5,050,830 5,050,830 4,895,974 4,660,864 4,035,865 3,935,402 18.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -4.93% -31.29% -32.04% -45.91% -91.87% -14.17% -16.32% -
ROE -4.75% -41.22% -39.38% -59.33% -132.53% -15.92% -17.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.54 6.17 6.44 7.06 7.99 8.88 8.57 -25.17%
EPS -0.24 -1.91 -2.04 -3.22 -7.32 -1.21 -1.37 -68.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0463 0.0519 0.0543 0.0552 0.0758 0.0779 -28.12%
Adjusted Per Share Value based on latest NOSH - 4,895,974
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 161.67 170.08 173.88 183.44 191.15 193.41 182.53 -7.75%
EPS -6.58 -52.58 -55.18 -83.67 -175.12 -26.30 -29.20 -62.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3836 1.2757 1.4014 1.4101 1.3213 1.6516 1.6593 -11.37%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.015 0.02 0.015 0.02 0.03 0.035 0.04 -
P/RPS 0.27 0.32 0.23 0.28 0.38 0.39 0.47 -30.82%
P/EPS -6.66 -1.05 -0.73 -0.62 -0.41 -2.90 -2.92 73.01%
EY -15.02 -95.41 -136.25 -161.09 -243.86 -34.48 -34.27 -42.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.29 0.37 0.54 0.46 0.51 -26.64%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.015 0.02 0.02 0.015 0.02 0.03 0.04 -
P/RPS 0.27 0.32 0.31 0.21 0.25 0.34 0.47 -30.82%
P/EPS -6.66 -1.05 -0.98 -0.47 -0.27 -2.49 -2.92 73.01%
EY -15.02 -95.41 -102.19 -214.79 -365.79 -40.23 -34.27 -42.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.39 0.28 0.36 0.40 0.51 -26.64%

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