[XOX] QoQ Cumulative Quarter Result on 31-Dec-2023 [#1]

Stock
[XOX] XOX BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- 72.17%
YoY- -556.24%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 250,951 184,076 123,111 61,650 273,666 207,221 141,763 46.18%
PBT -14,335 -63,283 -39,352 -19,086 -67,040 -95,462 -2,687 204.38%
Tax -19 -180 -162 -121 -1,803 -66 -57 -51.82%
NP -14,354 -63,463 -39,514 -19,207 -68,843 -95,528 -2,744 200.43%
-
NP to SH -12,579 -61,817 -38,660 -18,670 -67,091 -94,034 -1,788 265.85%
-
Tax Rate - - - - - - - -
Total Cost 265,305 247,539 162,625 80,857 342,509 302,749 144,507 49.76%
-
Net Worth 153,367 100,569 124 147,485 162,132 136,373 207,395 -18.17%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 153,367 100,569 124 147,485 162,132 136,373 207,395 -18.17%
NOSH 171,609 5,190,892 5,190,892 5,050,878 5,050,878 5,050,878 5,050,878 -89.44%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -5.72% -34.48% -32.10% -31.15% -25.16% -46.10% -1.94% -
ROE -8.20% -61.47% -30,932.21% -12.66% -41.38% -68.95% -0.86% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 146.23 3.59 2,413.29 1.22 5.42 4.10 3.25 1156.29%
EPS -7.33 -1.20 -0.76 -0.37 -1.33 -1.86 -0.04 3095.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8937 0.0196 0.0245 0.0292 0.0321 0.027 0.0476 602.64%
Adjusted Per Share Value based on latest NOSH - 5,050,878
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 143.79 105.47 70.54 35.32 156.81 118.73 81.23 46.18%
EPS -7.21 -35.42 -22.15 -10.70 -38.44 -53.88 -1.02 267.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8788 0.5762 0.0007 0.8451 0.929 0.7814 1.1883 -18.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.225 0.01 0.01 0.015 0.015 0.015 0.02 -
P/RPS 0.15 0.28 0.00 1.23 0.28 0.37 0.61 -60.64%
P/EPS -3.07 -0.83 0.00 -4.06 -1.13 -0.81 -48.74 -84.08%
EY -32.58 -120.47 -75,783.46 -24.64 -88.55 -124.12 -2.05 528.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.51 0.41 0.51 0.47 0.56 0.42 -29.17%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 21/08/24 31/05/24 29/02/24 30/11/23 29/08/23 31/05/23 -
Price 0.235 0.235 0.015 0.01 0.01 0.02 0.015 -
P/RPS 0.16 6.55 0.00 0.82 0.18 0.49 0.46 -50.44%
P/EPS -3.21 -19.51 0.00 -2.71 -0.75 -1.07 -36.55 -80.15%
EY -31.19 -5.13 -50,522.31 -36.96 -132.83 -93.09 -2.74 403.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 11.99 0.61 0.34 0.31 0.74 0.32 -12.89%

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