[XOX] YoY 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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Revenue 250,521 276,854 323,427 305,697 244,172 250,734 190,122 4.50%
PBT -34,860 -112,764 -80,348 -79,067 -35,877 -480 -857 80.84%
Tax -1,916 -2,552 -716 1,252 -316 -109 -299 34.57%
NP -36,776 -115,316 -81,064 -77,815 -36,193 -589 -1,156 73.87%
-
NP to SH -34,873 -113,397 -79,218 -75,240 -35,791 -502 -1,389 67.41%
-
Tax Rate - - - - - - - -
Total Cost 287,297 392,170 404,491 383,512 280,365 251,323 191,278 6.71%
-
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 -14.68% -41.65% -25.06% -25.45% -14.82% -0.23% -0.61% -
ROE -34.68% -83.15% -32.67% -26.21% -39.38% -0.42% -1.21% -
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 4.88 5.48 6.92 8.29 22.05 23.64 20.80 -20.68%
EPS -0.68 -2.25 -1.70 -2.04 -3.23 -0.05 -0.15 27.33%
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 144.78 160.00 186.92 176.67 141.12 144.91 109.88 4.50%
EPS -20.15 -65.54 -45.78 -43.48 -20.68 -0.29 -0.80 67.50%
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 0.20 0.27 0.22 0.48 0.27 0.17 0.41 -10.84%
P/EPS -1.47 -0.67 -0.88 -1.96 -1.86 -84.51 -55.93 -44.10%
EY -67.96 -149.67 -113.04 -51.04 -53.88 -1.18 -1.79 78.85%
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 4.81 0.36 0.29 0.48 1.07 0.19 0.36 51.35%
P/EPS -34.58 -0.89 -1.18 -1.96 -7.27 -95.07 -49.35 -5.52%
EY -2.89 -112.25 -84.78 -51.04 -13.76 -1.05 -2.03 5.80%
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