[XOX] QoQ Cumulative Quarter Result on 31-Dec-2019 [#1]

Stock
[XOX] XOX BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 101.68%
YoY- 123.17%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 251,436 182,617 124,080 65,158 312,289 250,734 176,637 26.45%
PBT -55,663 -15,061 -3,704 381 -21,295 -479 -862 1497.38%
Tax 1,216 -227 -122 -108 -198 -109 -171 -
NP -54,447 -15,288 -3,826 273 -21,493 -588 -1,033 1295.65%
-
NP to SH -52,323 -14,979 -3,653 358 -21,315 -502 -1,184 1141.35%
-
Tax Rate - - - 28.35% - - - -
Total Cost 305,883 197,905 127,906 64,885 333,782 251,322 177,670 43.50%
-
Net Worth 118,041 90,894 115,466 93,290 90,692 118,889 117,074 0.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 118,041 90,894 115,466 93,290 90,692 118,889 117,074 0.54%
NOSH 3,016,136 1,347,223 1,092,396 1,092,396 1,092,396 1,092,396 1,092,396 96.44%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -21.65% -8.37% -3.08% 0.42% -6.88% -0.23% -0.58% -
ROE -44.33% -16.48% -3.16% 0.38% -23.50% -0.42% -1.01% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.15 16.49 11.36 5.96 29.27 23.64 16.82 5.18%
EPS -3.78 -1.35 -0.33 0.03 -2.00 -0.05 -0.11 950.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0821 0.1057 0.0854 0.085 0.1121 0.1115 -16.37%
Adjusted Per Share Value based on latest NOSH - 1,092,396
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 144.07 104.64 71.10 37.33 178.94 143.67 101.21 26.46%
EPS -29.98 -8.58 -2.09 0.21 -12.21 -0.29 -0.68 1139.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6764 0.5208 0.6616 0.5345 0.5197 0.6812 0.6708 0.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.13 0.06 0.02 0.04 0.05 0.04 0.05 -
P/RPS 0.72 0.36 0.18 0.67 0.17 0.17 0.30 78.97%
P/EPS -3.44 -4.43 -5.98 122.06 -2.50 -84.51 -44.34 -81.72%
EY -29.05 -22.55 -16.72 0.82 -39.95 -1.18 -2.26 446.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.73 0.19 0.47 0.59 0.36 0.45 125.60%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 24/08/20 29/05/20 27/02/20 29/11/19 15/11/19 29/05/19 -
Price 0.105 0.235 0.08 0.055 0.04 0.045 0.055 -
P/RPS 0.58 1.42 0.70 0.92 0.14 0.19 0.33 45.48%
P/EPS -2.78 -17.37 -23.92 167.83 -2.00 -95.07 -48.78 -85.11%
EY -35.97 -5.76 -4.18 0.60 -49.94 -1.05 -2.05 571.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 2.86 0.76 0.64 0.47 0.40 0.49 84.39%

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