[XOX] QoQ 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- 115.13%
YoY- 1478.21%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
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 97,774 92,070 72,175 72,632 68,820 58,536 58,922 40.11%
PBT -8,421 -30,957 -12,896 5,389 -40,603 -11,357 -4,085 61.90%
Tax -350 -25 -29 -137 1,443 -104 -15 714.99%
NP -8,771 -30,982 -12,925 5,252 -39,160 -11,461 -4,100 65.94%
-
NP to SH -7,604 -30,770 -12,774 5,650 -37,346 -11,325 -4,011 53.11%
-
Tax Rate - - - 2.54% - - - -
Total Cost 106,545 123,052 85,100 67,380 107,980 69,997 63,022 41.86%
-
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 -8.97% -33.65% -17.91% 7.23% -56.90% -19.58% -6.96% -
ROE -2.66% -10.72% -4.18% 1.91% -31.64% -12.46% -3.47% -
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 2.59 2.50 2.03 2.21 4.97 5.29 5.39 -38.62%
EPS -0.20 -0.83 -0.36 0.17 -2.70 -1.02 -0.37 -33.61%
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 56.51 53.21 41.71 41.98 39.77 33.83 34.05 40.13%
EPS -4.39 -17.78 -7.38 3.27 -21.58 -6.55 -2.32 52.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6516 1.6593 1.7656 1.7055 0.6822 0.5253 0.6673 82.87%
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 1.35 1.60 3.21 4.98 2.62 1.13 0.37 136.81%
P/EPS -17.35 -4.79 -18.12 64.05 -4.82 -5.87 -5.45 116.25%
EY -5.76 -20.87 -5.52 1.56 -20.74 -17.05 -18.36 -53.79%
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 1.16 1.60 2.47 4.08 2.11 4.44 1.48 -14.97%
P/EPS -14.87 -4.79 -13.94 52.40 -3.90 -22.97 -21.79 -22.46%
EY -6.72 -20.87 -7.18 1.91 -25.67 -4.35 -4.59 28.90%
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