[XOX] QoQ Quarter Result on 30-Sep-2024 [#4]

Stock
[XOX] XOX BHD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
30-Sep-2024 [#4]
Profit Trend
QoQ- 312.63%
YoY- 82.75%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
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 66,875 60,965 61,461 61,650 66,445 65,458 71,830 -4.64%
PBT 48,947 -23,931 -20,265 -19,086 28,422 -92,775 670 1633.96%
Tax 160 -17 -41 -121 -1,737 -9 33 185.64%
NP 49,107 -23,948 -20,306 -19,207 26,685 -92,784 703 1583.05%
-
NP to SH 49,236 -23,156 -19,989 -18,670 26,942 -92,245 1,057 1185.58%
-
Tax Rate -0.33% - - - 6.11% - -4.93% -
Total Cost 17,768 84,913 81,767 80,857 39,760 158,242 71,127 -60.23%
-
Net Worth 153,317 100,569 124 147,485 162,132 136,373 207,395 -18.19%
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 153,317 100,569 124 147,485 162,132 136,373 207,395 -18.19%
NOSH 171,554 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 73.43% -39.28% -33.04% -31.15% 40.16% -141.75% 0.98% -
ROE 32.11% -23.02% -15,993.38% -12.66% 16.62% -67.64% 0.51% -
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 38.98 1.19 1,204.79 1.22 1.32 1.30 1.65 718.59%
EPS 28.70 -0.45 -0.39 -0.37 0.53 -1.83 0.02 12455.02%
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 - 171,554
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 38.98 35.54 35.83 35.94 38.73 38.16 41.87 -4.64%
EPS 28.70 -13.50 -11.65 -10.88 15.70 -53.77 0.62 1180.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8937 0.5862 0.0007 0.8597 0.9451 0.7949 1.2089 -18.19%
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 0.58 0.84 0.00 1.23 1.14 1.16 1.21 -38.66%
P/EPS 0.78 -2.22 0.00 -4.06 2.81 -0.82 82.44 -95.48%
EY 127.56 -45.13 -39,183.54 -24.64 35.56 -121.75 1.21 2112.76%
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 0.60 19.78 0.00 0.82 0.76 1.54 0.91 -24.18%
P/EPS 0.82 -52.07 0.00 -2.71 1.87 -1.10 61.83 -94.35%
EY 122.13 -1.92 -26,122.36 -36.96 53.34 -91.32 1.62 1670.59%
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