[XOX] QoQ TTM Result on 30-Sep-2020 [#4]

Stock
[XOX] XOX BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- -46.19%
YoY- -144.88%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 305,697 272,163 258,910 251,436 244,172 259,733 261,287 11.04%
PBT -79,067 -59,467 -50,656 -55,664 -35,877 -24,137 -19,811 151.82%
Tax 1,252 1,173 1,187 1,216 -316 -150 -138 -
NP -77,815 -58,294 -49,469 -54,448 -36,193 -24,287 -19,949 148.00%
-
NP to SH -75,240 -55,795 -47,032 -52,324 -35,791 -23,784 -19,412 146.95%
-
Tax Rate - - - - - - - -
Total Cost 383,512 330,457 308,379 305,884 280,365 284,020 281,236 22.99%
-
Net Worth 287,106 305,505 295,093 118,041 90,894 115,466 93,290 111.72%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 287,106 305,505 295,093 118,041 90,894 115,466 93,290 111.72%
NOSH 3,935,402 3,935,402 3,762,673 3,016,136 1,347,223 1,092,396 1,092,396 135.18%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -25.45% -21.42% -19.11% -21.65% -14.82% -9.35% -7.63% -
ROE -26.21% -18.26% -15.94% -44.33% -39.38% -20.60% -20.81% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.29 7.64 7.87 18.15 22.05 23.78 23.92 -50.69%
EPS -2.04 -1.57 -1.43 -3.78 -3.23 -2.18 -1.78 9.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0779 0.0858 0.0897 0.0852 0.0821 0.1057 0.0854 -5.94%
Adjusted Per Share Value based on latest NOSH - 3,016,136
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 176.67 157.29 149.63 145.31 141.12 150.11 151.01 11.04%
EPS -43.48 -32.25 -27.18 -30.24 -20.68 -13.75 -11.22 146.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6593 1.7656 1.7055 0.6822 0.5253 0.6673 0.5392 111.71%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.04 0.065 0.11 0.13 0.06 0.02 0.04 -
P/RPS 0.48 0.85 1.40 0.72 0.27 0.08 0.17 99.89%
P/EPS -1.96 -4.15 -7.69 -3.44 -1.86 -0.92 -2.25 -8.79%
EY -51.04 -24.11 -13.00 -29.05 -53.88 -108.86 -44.43 9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.76 1.23 1.53 0.73 0.19 0.47 5.60%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 24/05/21 23/02/21 30/11/20 24/08/20 29/05/20 27/02/20 -
Price 0.04 0.05 0.09 0.105 0.235 0.08 0.055 -
P/RPS 0.48 0.65 1.14 0.58 1.07 0.34 0.23 63.38%
P/EPS -1.96 -3.19 -6.30 -2.78 -7.27 -3.67 -3.10 -26.35%
EY -51.04 -31.34 -15.88 -35.97 -13.76 -27.22 -32.31 35.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 1.00 1.23 2.86 0.76 0.64 -14.05%

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