[XOX] QoQ TTM Result on 31-Dec-2019 [#1]

Stock
[XOX] XOX BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 9.15%
YoY- -84.96%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 251,436 244,172 259,733 261,287 254,899 250,734 229,222 6.34%
PBT -55,664 -35,877 -24,137 -19,811 -21,572 -480 -5,260 379.94%
Tax 1,216 -316 -150 -138 -124 -109 -318 -
NP -54,448 -36,193 -24,287 -19,949 -21,696 -589 -5,578 354.84%
-
NP to SH -52,324 -35,791 -23,784 -19,412 -21,367 -502 -5,747 334.26%
-
Tax Rate - - - - - - - -
Total Cost 305,884 280,365 284,020 281,236 276,595 251,323 234,800 19.22%
-
Net Worth 118,041 90,894 115,466 93,290 90,692 118,889 117,074 0.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 118,041 90,894 115,466 93,290 90,692 118,889 117,074 0.54%
NOSH 3,016,136 1,347,223 1,092,396 1,092,396 1,092,396 1,092,396 1,092,396 96.44%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -21.65% -14.82% -9.35% -7.63% -8.51% -0.23% -2.43% -
ROE -44.33% -39.38% -20.60% -20.81% -23.56% -0.42% -4.91% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.15 22.05 23.78 23.92 23.89 23.64 21.83 -11.55%
EPS -3.78 -3.23 -2.18 -1.78 -2.00 -0.05 -0.55 260.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0821 0.1057 0.0854 0.085 0.1121 0.1115 -16.37%
Adjusted Per Share Value based on latest NOSH - 1,092,396
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 145.31 141.12 150.11 151.01 147.32 144.91 132.48 6.33%
EPS -30.24 -20.68 -13.75 -11.22 -12.35 -0.29 -3.32 334.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6822 0.5253 0.6673 0.5392 0.5241 0.6871 0.6766 0.54%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.13 0.06 0.02 0.04 0.05 0.04 0.05 -
P/RPS 0.72 0.27 0.08 0.17 0.21 0.17 0.23 113.55%
P/EPS -3.44 -1.86 -0.92 -2.25 -2.50 -84.51 -9.14 -47.77%
EY -29.05 -53.88 -108.86 -44.43 -40.05 -1.18 -10.95 91.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.73 0.19 0.47 0.59 0.36 0.45 125.60%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 24/08/20 29/05/20 27/02/20 29/11/19 15/11/19 29/05/19 -
Price 0.105 0.235 0.08 0.055 0.04 0.045 0.055 -
P/RPS 0.58 1.07 0.34 0.23 0.17 0.19 0.25 74.98%
P/EPS -2.78 -7.27 -3.67 -3.10 -2.00 -95.07 -10.05 -57.44%
EY -35.97 -13.76 -27.22 -32.31 -50.06 -1.05 -9.95 134.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 2.86 0.76 0.64 0.47 0.40 0.49 84.39%

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