[XOX] QoQ Annualized Quarter Result on 31-Mar-2020 [#2]

Stock
[XOX] XOX BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -610.2%
YoY- -362.8%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 290,528 251,436 243,489 248,160 260,632 312,289 273,528 4.08%
PBT 21,556 -55,663 -20,081 -7,408 1,524 -21,295 -522 -
Tax -548 1,216 -302 -244 -432 -198 -118 177.06%
NP 21,008 -54,447 -20,384 -7,652 1,092 -21,493 -641 -
-
NP to SH 22,600 -52,323 -19,972 -7,306 1,432 -21,315 -547 -
-
Tax Rate 2.54% - - - 28.35% - - -
Total Cost 269,520 305,883 263,873 255,812 259,540 333,782 274,169 -1.12%
-
Net Worth 295,093 118,041 90,894 115,466 93,290 90,692 118,889 82.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 295,093 118,041 90,894 115,466 93,290 90,692 118,889 82.81%
NOSH 3,762,673 3,016,136 1,347,223 1,092,396 1,092,396 1,092,396 1,092,396 127.22%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.23% -21.65% -8.37% -3.08% 0.42% -6.88% -0.23% -
ROE 7.66% -44.33% -21.97% -6.33% 1.53% -23.50% -0.46% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.83 18.15 21.99 22.72 23.86 29.27 25.79 -50.89%
EPS 0.68 -3.78 -1.80 -0.66 0.12 -2.00 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0852 0.0821 0.1057 0.0854 0.085 0.1121 -13.75%
Adjusted Per Share Value based on latest NOSH - 1,092,396
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 166.47 144.07 139.52 142.19 149.34 178.94 156.73 4.08%
EPS 12.95 -29.98 -11.44 -4.19 0.82 -12.21 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6908 0.6764 0.5208 0.6616 0.5345 0.5197 0.6812 82.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.11 0.13 0.06 0.02 0.04 0.05 0.04 -
P/RPS 1.25 0.72 0.27 0.09 0.17 0.17 0.16 291.28%
P/EPS 16.01 -3.44 -3.33 -2.99 30.51 -2.50 -77.46 -
EY 6.25 -29.05 -30.07 -33.44 3.28 -39.95 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.53 0.73 0.19 0.47 0.59 0.36 126.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 30/11/20 24/08/20 29/05/20 27/02/20 29/11/19 15/11/19 -
Price 0.09 0.105 0.235 0.08 0.055 0.04 0.045 -
P/RPS 1.02 0.58 1.07 0.35 0.23 0.14 0.17 228.40%
P/EPS 13.10 -2.78 -13.03 -11.96 41.96 -2.00 -87.15 -
EY 7.63 -35.97 -7.68 -8.36 2.38 -49.94 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.23 2.86 0.76 0.64 0.47 0.40 83.69%

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