[XOX] QoQ Annualized Quarter Result on 31-Mar-2023 [#2]

Stock
[XOX] XOX BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Mar-2023 [#2]
Profit Trend
QoQ- 68.58%
YoY- 97.53%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 246,600 273,666 276,294 283,526 279,732 294,286 300,870 -12.38%
PBT -76,344 -67,040 -127,282 -5,374 -13,428 -89,226 -95,901 -14.06%
Tax -484 -1,803 -88 -114 -360 -2,853 -489 -0.68%
NP -76,828 -68,843 -127,370 -5,488 -13,788 -92,079 -96,390 -13.99%
-
NP to SH -74,680 -67,091 -125,378 -3,576 -11,380 -90,976 -95,485 -15.07%
-
Tax Rate - - - - - - - -
Total Cost 323,428 342,509 403,665 289,014 293,520 386,365 397,261 -12.77%
-
Net Worth 147,485 162,132 136,373 207,395 239,409 220,734 242,476 -28.14%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 147,485 162,132 136,373 207,395 239,409 220,734 242,476 -28.14%
NOSH 5,050,878 5,050,878 5,050,878 5,050,878 5,050,830 5,050,830 5,050,830 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -31.15% -25.16% -46.10% -1.94% -4.93% -31.29% -32.04% -
ROE -50.64% -41.38% -91.94% -1.72% -4.75% -41.22% -39.38% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.88 5.42 5.47 6.51 5.54 6.17 6.44 -16.84%
EPS -1.48 -1.33 -2.48 -0.08 -0.24 -1.91 -2.04 -19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0321 0.027 0.0476 0.0474 0.0463 0.0519 -31.77%
Adjusted Per Share Value based on latest NOSH - 5,050,878
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 142.52 158.16 159.68 163.86 161.67 170.08 173.88 -12.38%
EPS -43.16 -38.77 -72.46 -2.07 -6.58 -52.58 -55.18 -15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8524 0.937 0.7882 1.1986 1.3836 1.2757 1.4014 -28.14%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.015 0.015 0.015 0.02 0.015 0.02 0.015 -
P/RPS 0.31 0.28 0.27 0.31 0.27 0.32 0.23 21.95%
P/EPS -1.01 -1.13 -0.60 -24.37 -6.66 -1.05 -0.73 24.09%
EY -98.57 -88.55 -165.49 -4.10 -15.02 -95.41 -136.25 -19.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.56 0.42 0.32 0.43 0.29 45.54%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 29/08/23 31/05/23 28/02/23 30/11/22 29/08/22 -
Price 0.01 0.01 0.02 0.015 0.015 0.02 0.02 -
P/RPS 0.20 0.18 0.37 0.23 0.27 0.32 0.31 -25.27%
P/EPS -0.68 -0.75 -0.81 -18.28 -6.66 -1.05 -0.98 -21.57%
EY -147.86 -132.83 -124.12 -5.47 -15.02 -95.41 -102.19 27.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.74 0.32 0.32 0.43 0.39 -8.71%

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