[XOX] YoY Annualized Quarter Result on 30-Sep-2019 [#4]

Stock
[XOX] XOX BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Sep-2019 [#4]
Profit Trend
QoQ- -3792.18%
YoY- -10347.6%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 CAGR
Revenue 294,286 334,651 251,436 312,289 191,604 160,718 90,953 17.56%
PBT -89,226 -46,886 -55,663 -21,295 2,362 -8,262 1,628 -
Tax -2,853 -541 1,216 -198 -368 -330 -457 28.70%
NP -92,079 -47,427 -54,447 -21,493 1,994 -8,592 1,171 -
-
NP to SH -90,976 -45,499 -52,323 -21,315 2,150 -8,776 756 -
-
Tax Rate - - - - 15.58% - 28.07% -
Total Cost 386,365 382,078 305,883 333,782 189,610 169,310 89,782 22.27%
-
Net Worth 220,734 285,772 118,041 90,692 86,134 58,936 19,112 40.09%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 220,734 285,772 118,041 90,692 86,134 58,936 19,112 40.09%
NOSH 5,050,830 4,035,865 3,016,136 1,092,396 671,875 415,924 337,083 45.20%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -31.29% -14.17% -21.65% -6.88% 1.04% -5.35% 1.29% -
ROE -41.22% -15.92% -44.33% -23.50% 2.50% -14.89% 3.96% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.17 8.88 18.15 29.27 28.52 38.64 26.98 -18.39%
EPS -1.91 -1.21 -3.78 -2.00 0.32 -2.11 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0463 0.0758 0.0852 0.085 0.1282 0.1417 0.0567 -2.75%
Adjusted Per Share Value based on latest NOSH - 1,092,396
30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 CAGR
RPS 170.08 193.41 145.31 180.48 110.73 92.88 52.56 17.56%
EPS -52.58 -26.30 -30.24 -12.32 1.24 -5.07 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2757 1.6516 0.6822 0.5241 0.4978 0.3406 0.1105 40.08%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 -
Price 0.02 0.035 0.13 0.05 0.105 0.14 0.07 -
P/RPS 0.32 0.39 0.72 0.17 0.37 0.36 0.26 2.90%
P/EPS -1.05 -2.90 -3.44 -2.50 32.81 -6.64 31.21 -
EY -95.41 -34.48 -29.05 -39.95 3.05 -15.07 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 1.53 0.59 0.82 0.99 1.23 -13.48%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 30/06/15 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 27/11/17 30/08/16 28/08/15 -
Price 0.02 0.03 0.105 0.04 0.105 0.145 0.065 -
P/RPS 0.32 0.34 0.58 0.14 0.37 0.38 0.24 4.04%
P/EPS -1.05 -2.49 -2.78 -2.00 32.81 -6.87 28.98 -
EY -95.41 -40.23 -35.97 -49.94 3.05 -14.55 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 1.23 0.47 0.82 1.02 1.15 -12.67%

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