[XOX] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[XOX] XOX BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -178.91%
YoY- -169.81%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 295,286 323,427 348,549 344,704 334,651 305,697 272,163 5.58%
PBT -89,229 -80,348 -112,152 -128,229 -46,885 -79,067 -59,467 31.03%
Tax -2,852 -716 -455 -413 -541 1,252 1,173 -
NP -92,081 -81,064 -112,607 -128,642 -47,426 -77,815 -58,294 35.59%
-
NP to SH -90,978 -79,218 -110,758 -126,899 -45,498 -75,240 -55,795 38.49%
-
Tax Rate - - - - - - - -
Total Cost 387,367 404,491 461,156 473,346 382,077 383,512 330,457 11.16%
-
Net Worth 220,734 242,476 243,990 228,624 285,772 287,106 305,505 -19.46%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 220,734 242,476 243,990 228,624 285,772 287,106 305,505 -19.46%
NOSH 5,050,830 5,050,830 4,895,974 4,660,864 4,035,865 3,935,402 3,935,402 18.08%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -31.18% -25.06% -32.31% -37.32% -14.17% -25.45% -21.42% -
ROE -41.22% -32.67% -45.39% -55.51% -15.92% -26.21% -18.26% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.19 6.92 7.76 8.32 8.88 8.29 7.64 -13.07%
EPS -1.91 -1.70 -2.46 -3.06 -1.21 -2.04 -1.57 13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0463 0.0519 0.0543 0.0552 0.0758 0.0779 0.0858 -33.69%
Adjusted Per Share Value based on latest NOSH - 4,660,864
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 169.19 185.32 199.71 197.51 191.75 175.16 155.95 5.57%
EPS -52.13 -45.39 -63.46 -72.71 -26.07 -43.11 -31.97 38.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2648 1.3894 1.398 1.31 1.6374 1.6451 1.7505 -19.46%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.02 0.015 0.02 0.03 0.035 0.04 0.065 -
P/RPS 0.32 0.22 0.26 0.36 0.39 0.48 0.85 -47.83%
P/EPS -1.05 -0.88 -0.81 -0.98 -2.90 -1.96 -4.15 -59.96%
EY -95.42 -113.04 -123.25 -102.13 -34.48 -51.04 -24.11 149.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.29 0.37 0.54 0.46 0.51 0.76 -31.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 24/05/21 -
Price 0.02 0.02 0.015 0.02 0.03 0.04 0.05 -
P/RPS 0.32 0.29 0.19 0.24 0.34 0.48 0.65 -37.62%
P/EPS -1.05 -1.18 -0.61 -0.65 -2.49 -1.96 -3.19 -52.29%
EY -95.42 -84.78 -164.33 -153.20 -40.23 -51.04 -31.34 109.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.28 0.36 0.40 0.51 0.58 -18.07%

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