[XOX] QoQ TTM 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- 10.11%
YoY- -142.28%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 334,651 305,697 272,163 258,910 251,436 244,172 259,733 18.38%
PBT -46,885 -79,067 -59,467 -50,656 -55,664 -35,877 -24,137 55.61%
Tax -541 1,252 1,173 1,187 1,216 -316 -150 134.99%
NP -47,426 -77,815 -58,294 -49,469 -54,448 -36,193 -24,287 56.16%
-
NP to SH -45,498 -75,240 -55,795 -47,032 -52,324 -35,791 -23,784 54.04%
-
Tax Rate - - - - - - - -
Total Cost 382,077 383,512 330,457 308,379 305,884 280,365 284,020 21.83%
-
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 -14.17% -25.45% -21.42% -19.11% -21.65% -14.82% -9.35% -
ROE -15.92% -26.21% -18.26% -15.94% -44.33% -39.38% -20.60% -
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 8.88 8.29 7.64 7.87 18.15 22.05 23.78 -48.11%
EPS -1.21 -2.04 -1.57 -1.43 -3.78 -3.23 -2.18 -32.43%
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 193.41 176.67 157.29 149.63 145.31 141.12 150.11 18.38%
EPS -26.29 -43.48 -32.25 -27.18 -30.24 -20.68 -13.75 53.98%
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 0.39 0.48 0.85 1.40 0.72 0.27 0.08 187.23%
P/EPS -2.90 -1.96 -4.15 -7.69 -3.44 -1.86 -0.92 114.83%
EY -34.48 -51.04 -24.11 -13.00 -29.05 -53.88 -108.86 -53.50%
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 0.34 0.48 0.65 1.14 0.58 1.07 0.34 0.00%
P/EPS -2.49 -1.96 -3.19 -6.30 -2.78 -7.27 -3.67 -22.76%
EY -40.23 -51.04 -31.34 -15.88 -35.97 -13.76 -27.22 29.71%
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