[XOX] YoY TTM Result on 31-Mar-2021 [#2]

Stock
[XOX] XOX BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- -18.63%
YoY- -134.59%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Revenue 255,014 278,344 348,549 272,163 259,733 229,222 184,728 5.29%
PBT -103,704 -19,142 -112,152 -59,467 -24,137 -5,260 5,715 -
Tax -1,908 -2,829 -455 1,173 -150 -318 -418 27.48%
NP -105,612 -21,971 -112,607 -58,294 -24,287 -5,578 5,297 -
-
NP to SH -103,962 -20,382 -110,758 -55,795 -23,784 -5,747 5,597 -
-
Tax Rate - - - - - - 7.31% -
Total Cost 360,626 300,315 461,156 330,457 284,020 234,800 179,431 11.81%
-
Net Worth 124 207,395 243,990 305,505 115,466 117,074 113,536 -66.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Net Worth 124 207,395 243,990 305,505 115,466 117,074 113,536 -66.40%
NOSH 5,190,892 5,050,878 4,895,974 3,935,402 1,092,396 1,092,396 937,006 31.49%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
NP Margin -41.41% -7.89% -32.31% -21.42% -9.35% -2.43% 2.87% -
ROE -83,180.91% -9.83% -45.39% -18.26% -20.60% -4.91% 4.93% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 4,998.93 6.39 7.76 7.64 23.78 21.83 20.86 140.21%
EPS -2,037.92 -0.47 -2.46 -1.57 -2.18 -0.55 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0476 0.0543 0.0858 0.1057 0.1115 0.1282 -23.25%
Adjusted Per Share Value based on latest NOSH - 3,935,402
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 147.38 160.86 201.44 157.29 150.11 132.48 106.76 5.29%
EPS -60.08 -11.78 -64.01 -32.25 -13.75 -3.32 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0007 1.1986 1.4101 1.7656 0.6673 0.6766 0.6562 -66.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 -
Price 0.01 0.02 0.02 0.065 0.02 0.05 0.10 -
P/RPS 0.00 0.31 0.26 0.85 0.08 0.23 0.48 -
P/EPS 0.00 -4.28 -0.81 -4.15 -0.92 -9.14 15.82 -
EY -203,792.03 -23.39 -123.25 -24.11 -108.86 -10.95 6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.37 0.76 0.19 0.45 0.78 -9.77%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 31/05/24 31/05/23 31/05/22 24/05/21 29/05/20 29/05/19 28/02/18 -
Price 0.015 0.015 0.015 0.05 0.08 0.055 0.105 -
P/RPS 0.00 0.23 0.19 0.65 0.34 0.25 0.50 -
P/EPS 0.00 -3.21 -0.61 -3.19 -3.67 -10.05 16.61 -
EY -135,861.36 -31.19 -164.33 -31.34 -27.22 -9.95 6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.32 0.28 0.58 0.76 0.49 0.82 -4.62%

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