[XOX] QoQ TTM Result on 30-Jun-2020 [#3]

Stock
[XOX] XOX BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- -50.48%
YoY- -7029.68%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 272,163 258,910 251,436 244,172 259,733 261,287 254,899 4.46%
PBT -59,467 -50,656 -55,664 -35,877 -24,137 -19,811 -21,572 96.48%
Tax 1,173 1,187 1,216 -316 -150 -138 -124 -
NP -58,294 -49,469 -54,448 -36,193 -24,287 -19,949 -21,696 93.15%
-
NP to SH -55,795 -47,032 -52,324 -35,791 -23,784 -19,412 -21,367 89.51%
-
Tax Rate - - - - - - - -
Total Cost 330,457 308,379 305,884 280,365 284,020 281,236 276,595 12.58%
-
Net Worth 305,505 295,093 118,041 90,894 115,466 93,290 90,692 124.54%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 305,505 295,093 118,041 90,894 115,466 93,290 90,692 124.54%
NOSH 3,935,402 3,762,673 3,016,136 1,347,223 1,092,396 1,092,396 1,092,396 134.81%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -21.42% -19.11% -21.65% -14.82% -9.35% -7.63% -8.51% -
ROE -18.26% -15.94% -44.33% -39.38% -20.60% -20.81% -23.56% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.64 7.87 18.15 22.05 23.78 23.92 23.89 -53.20%
EPS -1.57 -1.43 -3.78 -3.23 -2.18 -1.78 -2.00 -14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0858 0.0897 0.0852 0.0821 0.1057 0.0854 0.085 0.62%
Adjusted Per Share Value based on latest NOSH - 1,347,223
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 155.95 148.35 144.07 139.91 148.82 149.71 146.05 4.46%
EPS -31.97 -26.95 -29.98 -20.51 -13.63 -11.12 -12.24 89.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7505 1.6908 0.6764 0.5208 0.6616 0.5345 0.5197 124.53%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.065 0.11 0.13 0.06 0.02 0.04 0.05 -
P/RPS 0.85 1.40 0.72 0.27 0.08 0.17 0.21 153.76%
P/EPS -4.15 -7.69 -3.44 -1.86 -0.92 -2.25 -2.50 40.15%
EY -24.11 -13.00 -29.05 -53.88 -108.86 -44.43 -40.05 -28.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.23 1.53 0.73 0.19 0.47 0.59 18.36%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 23/02/21 30/11/20 24/08/20 29/05/20 27/02/20 29/11/19 -
Price 0.05 0.09 0.105 0.235 0.08 0.055 0.04 -
P/RPS 0.65 1.14 0.58 1.07 0.34 0.23 0.17 144.31%
P/EPS -3.19 -6.30 -2.78 -7.27 -3.67 -3.10 -2.00 36.47%
EY -31.34 -15.88 -35.97 -13.76 -27.22 -32.31 -50.06 -26.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.00 1.23 2.86 0.76 0.64 0.47 15.03%

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