[XOX] QoQ 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- 101.72%
YoY- 122.42%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 68,820 58,536 58,922 65,158 61,556 74,097 60,476 8.97%
PBT -40,603 -11,357 -4,085 381 -20,816 383 241 -
Tax 1,443 -104 -15 -108 -89 62 -3 -
NP -39,160 -11,461 -4,100 273 -20,905 445 238 -
-
NP to SH -37,346 -11,325 -4,011 358 -20,813 682 361 -
-
Tax Rate - - - 28.35% - -16.19% 1.24% -
Total Cost 107,980 69,997 63,022 64,885 82,461 73,652 60,238 47.40%
-
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 -56.90% -19.58% -6.96% 0.42% -33.96% 0.60% 0.39% -
ROE -31.64% -12.46% -3.47% 0.38% -22.95% 0.57% 0.31% -
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 4.97 5.29 5.39 5.96 5.77 6.99 5.76 -9.34%
EPS -2.70 -1.02 -0.37 0.03 -1.95 0.06 0.03 -
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 39.43 33.54 33.76 37.33 35.27 42.46 34.65 8.97%
EPS -21.40 -6.49 -2.30 0.21 -11.93 0.39 0.21 -
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 2.62 1.13 0.37 0.67 0.87 0.57 0.87 108.12%
P/EPS -4.82 -5.87 -5.45 122.06 -2.56 62.20 145.43 -
EY -20.74 -17.05 -18.36 0.82 -39.01 1.61 0.69 -
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 2.11 4.44 1.48 0.92 0.69 0.64 0.95 69.98%
P/EPS -3.90 -22.97 -21.79 167.83 -2.05 69.98 159.97 -
EY -25.67 -4.35 -4.59 0.60 -48.77 1.43 0.63 -
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