[XOX] QoQ TTM Result on 30-Jun-2021 [#3]

Stock
[XOX] XOX BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- -34.85%
YoY- -110.22%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 348,549 344,704 334,651 305,697 272,163 258,910 251,436 24.34%
PBT -112,152 -128,229 -46,885 -79,067 -59,467 -50,656 -55,664 59.59%
Tax -455 -413 -541 1,252 1,173 1,187 1,216 -
NP -112,607 -128,642 -47,426 -77,815 -58,294 -49,469 -54,448 62.39%
-
NP to SH -110,758 -126,899 -45,498 -75,240 -55,795 -47,032 -52,324 64.93%
-
Tax Rate - - - - - - - -
Total Cost 461,156 473,346 382,077 383,512 330,457 308,379 305,884 31.51%
-
Net Worth 243,990 228,624 285,772 287,106 305,505 295,093 118,041 62.33%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 243,990 228,624 285,772 287,106 305,505 295,093 118,041 62.33%
NOSH 4,895,974 4,660,864 4,035,865 3,935,402 3,935,402 3,762,673 3,016,136 38.16%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -32.31% -37.32% -14.17% -25.45% -21.42% -19.11% -21.65% -
ROE -45.39% -55.51% -15.92% -26.21% -18.26% -15.94% -44.33% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.76 8.32 8.88 8.29 7.64 7.87 18.15 -43.27%
EPS -2.46 -3.06 -1.21 -2.04 -1.57 -1.43 -3.78 -24.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0543 0.0552 0.0758 0.0779 0.0858 0.0897 0.0852 -25.96%
Adjusted Per Share Value based on latest NOSH - 3,935,402
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 199.71 197.51 191.75 175.16 155.95 148.35 144.07 24.34%
EPS -63.46 -72.71 -26.07 -43.11 -31.97 -26.95 -29.98 64.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.398 1.31 1.6374 1.6451 1.7505 1.6908 0.6764 62.32%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.02 0.03 0.035 0.04 0.065 0.11 0.13 -
P/RPS 0.26 0.36 0.39 0.48 0.85 1.40 0.72 -49.32%
P/EPS -0.81 -0.98 -2.90 -1.96 -4.15 -7.69 -3.44 -61.90%
EY -123.25 -102.13 -34.48 -51.04 -24.11 -13.00 -29.05 162.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.54 0.46 0.51 0.76 1.23 1.53 -61.21%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 24/05/21 23/02/21 30/11/20 -
Price 0.015 0.02 0.03 0.04 0.05 0.09 0.105 -
P/RPS 0.19 0.24 0.34 0.48 0.65 1.14 0.58 -52.51%
P/EPS -0.61 -0.65 -2.49 -1.96 -3.19 -6.30 -2.78 -63.65%
EY -164.33 -153.20 -40.23 -51.04 -31.34 -15.88 -35.97 175.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.40 0.51 0.58 1.00 1.23 -62.75%

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