[XOX] YoY Quarter Result on 31-Mar-2020 [#2]

Stock
[XOX] XOX BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -1220.39%
YoY- -1211.08%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Revenue 71,830 76,020 72,175 58,922 60,476 50,462 51,606 5.43%
PBT 670 3,181 -12,896 -4,085 241 1,850 1,070 -7.21%
Tax 33 -71 -29 -15 -3 -16 -7 -
NP 703 3,110 -12,925 -4,100 238 1,834 1,063 -6.40%
-
NP to SH 1,057 3,367 -12,774 -4,011 361 1,831 546 11.14%
-
Tax Rate -4.93% 2.23% - - 1.24% 0.86% 0.65% -
Total Cost 71,127 72,910 85,100 63,022 60,238 48,628 50,543 5.61%
-
Net Worth 207,395 243,990 305,505 115,466 117,074 113,536 8,384,132 -44.67%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Net Worth 207,395 243,990 305,505 115,466 117,074 113,536 8,384,132 -44.67%
NOSH 5,050,878 4,895,974 3,935,402 1,092,396 1,092,396 937,006 606,666 40.37%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
NP Margin 0.98% 4.09% -17.91% -6.96% 0.39% 3.63% 2.06% -
ROE 0.51% 1.38% -4.18% -3.47% 0.31% 1.61% 0.01% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS 1.65 1.69 2.03 5.39 5.76 5.70 8.51 -23.08%
EPS 0.02 0.07 -0.36 -0.37 0.03 0.21 0.09 -21.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0476 0.0543 0.0858 0.1057 0.1115 0.1282 13.82 -59.64%
Adjusted Per Share Value based on latest NOSH - 1,092,396
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS 41.51 43.93 41.71 34.05 34.95 29.16 29.82 5.43%
EPS 0.61 1.95 -7.38 -2.32 0.21 1.06 0.32 10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1986 1.4101 1.7656 0.6673 0.6766 0.6562 48.4549 -44.67%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 -
Price 0.02 0.02 0.065 0.02 0.05 0.10 0.10 -
P/RPS 1.21 1.18 3.21 0.37 0.87 1.76 1.18 0.40%
P/EPS 82.44 26.69 -18.12 -5.45 145.43 48.37 111.11 -4.66%
EY 1.21 3.75 -5.52 -18.36 0.69 2.07 0.90 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.76 0.19 0.45 0.78 0.01 81.86%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date 31/05/23 31/05/22 24/05/21 29/05/20 29/05/19 28/02/18 20/02/17 -
Price 0.015 0.015 0.05 0.08 0.055 0.105 0.105 -
P/RPS 0.91 0.89 2.47 1.48 0.95 1.84 1.23 -4.70%
P/EPS 61.83 20.02 -13.94 -21.79 159.97 50.79 116.67 -9.66%
EY 1.62 5.00 -7.18 -4.59 0.63 1.97 0.86 10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.58 0.76 0.49 0.82 0.01 74.12%

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