[XOX] YoY Quarter Result on 30-Jun-2022 [#3]

Stock
[XOX] XOX BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- -77.13%
YoY- 102.5%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Revenue 60,965 65,458 66,948 92,070 58,536 74,097 52,531 2.40%
PBT -23,931 -92,775 847 -30,957 -11,357 383 -4,272 31.71%
Tax -17 -9 -286 -25 -104 62 3 -
NP -23,948 -92,784 561 -30,982 -11,461 445 -4,269 31.74%
-
NP to SH -23,156 -92,245 770 -30,770 -11,325 682 -4,387 30.47%
-
Tax Rate - - 33.77% - - -16.19% - -
Total Cost 84,913 158,242 66,387 123,052 69,997 73,652 56,800 6.63%
-
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 -39.28% -141.75% 0.84% -33.65% -19.58% 0.60% -8.13% -
ROE -23.02% -67.64% 0.32% -10.72% -12.46% 0.57% -3.84% -
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 1.19 1.30 1.43 2.50 5.29 6.99 5.75 -22.26%
EPS -0.45 -1.83 0.02 -0.83 -1.02 0.06 -0.48 -1.02%
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 - 5,050,830
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
RPS 34.93 37.51 38.36 52.75 33.54 42.46 30.10 2.40%
EPS -13.27 -52.85 0.44 -17.63 -6.49 0.39 -2.51 30.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5762 0.7814 1.3894 1.6451 0.5208 0.6812 0.6551 -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 0.84 1.16 1.05 1.60 1.13 0.57 1.48 -8.65%
P/EPS -2.22 -0.82 91.01 -4.79 -5.87 62.20 -17.71 -28.25%
EY -45.13 -121.75 1.10 -20.87 -17.05 1.61 -5.65 39.40%
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 19.78 1.54 1.40 1.60 4.44 0.64 1.30 54.53%
P/EPS -52.07 -1.10 121.35 -4.79 -22.97 69.98 -15.62 21.22%
EY -1.92 -91.32 0.82 -20.87 -4.35 1.43 -6.40 -17.50%
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