[XOX] YoY Cumulative Quarter 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- -431.86%
YoY- -152.99%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Revenue 184,076 207,221 225,653 236,877 182,617 250,734 148,337 3.51%
PBT -63,283 -95,462 -71,926 -38,465 -15,061 -479 -1,618 79.71%
Tax -180 -66 -367 -191 -227 -109 -59 19.52%
NP -63,463 -95,528 -72,293 -38,656 -15,288 -588 -1,677 78.76%
-
NP to SH -61,817 -94,034 -71,614 -37,895 -14,979 -502 -1,713 77.41%
-
Tax Rate - - - - - - - -
Total Cost 247,539 302,749 297,946 275,533 197,905 251,322 150,014 8.33%
-
Net Worth 100,569 136,373 242,476 287,106 90,894 118,889 114,331 -2.02%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Net Worth 100,569 136,373 242,476 287,106 90,894 118,889 114,331 -2.02%
NOSH 5,190,892 5,050,878 5,050,830 3,935,402 1,347,223 1,092,396 993,094 30.26%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
NP Margin -34.48% -46.10% -32.04% -16.32% -8.37% -0.23% -1.13% -
ROE -61.47% -68.95% -29.53% -13.20% -16.48% -0.42% -1.50% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
RPS 3.59 4.10 4.83 6.43 16.49 23.64 16.23 -21.43%
EPS -1.20 -1.86 -1.53 -1.03 -1.35 -0.05 -0.18 35.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.027 0.0519 0.0779 0.0821 0.1121 0.1251 -25.64%
Adjusted Per Share Value based on latest NOSH - 3,935,402
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
RPS 106.38 119.76 130.41 136.90 105.54 144.91 85.73 3.51%
EPS -35.73 -54.35 -41.39 -21.90 -8.66 -0.29 -0.99 77.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5812 0.7882 1.4014 1.6593 0.5253 0.6871 0.6608 -2.03%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 -
Price 0.01 0.015 0.015 0.04 0.06 0.04 0.085 -
P/RPS 0.28 0.37 0.31 0.62 0.36 0.17 0.52 -9.42%
P/EPS -0.83 -0.81 -0.98 -3.89 -4.43 -84.51 -45.35 -47.25%
EY -120.47 -124.12 -102.19 -25.70 -22.55 -1.18 -2.21 89.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.29 0.51 0.73 0.36 0.68 -4.49%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Date 21/08/24 29/08/23 29/08/22 30/08/21 24/08/20 15/11/19 28/05/18 -
Price 0.235 0.02 0.02 0.04 0.235 0.045 0.075 -
P/RPS 6.55 0.49 0.41 0.62 1.42 0.19 0.46 52.90%
P/EPS -19.51 -1.07 -1.30 -3.89 -17.37 -95.07 -40.01 -10.84%
EY -5.13 -93.09 -76.64 -25.70 -5.76 -1.05 -2.50 12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.99 0.74 0.39 0.51 2.86 0.40 0.60 61.41%

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