[XOX] QoQ Annualized Quarter Result on 30-Sep-2021 [#4]

Stock
[XOX] XOX BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 9.95%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 300,870 317,410 330,740 334,651 315,836 289,614 290,528 2.36%
PBT -95,901 -145,548 -303,820 -46,886 -51,286 -15,016 21,556 -
Tax -489 -160 -36 -541 -254 -332 -548 -7.33%
NP -96,390 -145,708 -303,856 -47,427 -51,541 -15,348 21,008 -
-
NP to SH -95,485 -144,768 -303,004 -45,499 -50,526 -14,250 22,600 -
-
Tax Rate - - - - - - 2.54% -
Total Cost 397,261 463,118 634,596 382,078 367,377 304,962 269,520 29.60%
-
Net Worth 242,476 243,990 228,624 285,772 287,106 305,505 295,093 -12.30%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 242,476 243,990 228,624 285,772 287,106 305,505 295,093 -12.30%
NOSH 5,050,830 4,895,974 4,660,864 4,035,865 3,935,402 3,935,402 3,762,673 21.75%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -32.04% -45.91% -91.87% -14.17% -16.32% -5.30% 7.23% -
ROE -39.38% -59.33% -132.53% -15.92% -17.60% -4.66% 7.66% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.44 7.06 7.99 8.88 8.57 8.13 8.83 -19.02%
EPS -2.04 -3.22 -7.32 -1.21 -1.37 -0.40 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0543 0.0552 0.0758 0.0779 0.0858 0.0897 -30.63%
Adjusted Per Share Value based on latest NOSH - 4,035,865
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 172.39 181.87 189.51 191.75 180.97 165.94 166.47 2.36%
EPS -54.71 -82.95 -173.62 -26.07 -28.95 -8.17 12.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3894 1.398 1.31 1.6374 1.6451 1.7505 1.6908 -12.29%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.015 0.02 0.03 0.035 0.04 0.065 0.11 -
P/RPS 0.23 0.28 0.38 0.39 0.47 0.80 1.25 -67.74%
P/EPS -0.73 -0.62 -0.41 -2.90 -2.92 -16.24 16.01 -
EY -136.25 -161.09 -243.86 -34.48 -34.27 -6.16 6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.54 0.46 0.51 0.76 1.23 -61.93%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 24/05/21 23/02/21 -
Price 0.02 0.015 0.02 0.03 0.04 0.05 0.09 -
P/RPS 0.31 0.21 0.25 0.34 0.47 0.61 1.02 -54.89%
P/EPS -0.98 -0.47 -0.27 -2.49 -2.92 -12.49 13.10 -
EY -102.19 -214.79 -365.79 -40.23 -34.27 -8.00 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.36 0.40 0.51 0.58 1.00 -46.71%

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