[XOX] YoY TTM Result on 30-Sep-2021 [#4]

Stock
[XOX] XOX BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 39.53%
YoY- 13.05%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
Revenue 273,666 295,286 334,651 251,436 254,899 191,604 160,718 7.61%
PBT -67,040 -89,229 -46,885 -55,664 -21,572 2,363 -8,261 33.45%
Tax -1,803 -2,852 -541 1,216 -124 -368 -330 26.37%
NP -68,843 -92,081 -47,426 -54,448 -21,696 1,995 -8,591 33.22%
-
NP to SH -67,091 -90,978 -45,498 -52,324 -21,367 2,151 -8,776 32.36%
-
Tax Rate - - - - - 15.57% - -
Total Cost 342,509 387,367 382,077 305,884 276,595 189,609 169,309 10.19%
-
Net Worth 162,132 220,734 285,772 118,041 90,692 83,073 58,960 14.96%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
Net Worth 162,132 220,734 285,772 118,041 90,692 83,073 58,960 14.96%
NOSH 5,050,878 5,050,830 4,035,865 3,016,136 1,092,396 647,999 416,093 41.07%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
NP Margin -25.16% -31.18% -14.17% -21.65% -8.51% 1.04% -5.35% -
ROE -41.38% -41.22% -15.92% -44.33% -23.56% 2.59% -14.88% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
RPS 5.42 6.19 8.88 18.15 23.89 29.57 38.63 -23.71%
EPS -1.33 -1.91 -1.21 -3.78 -2.00 0.33 -2.11 -6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0463 0.0758 0.0852 0.085 0.1282 0.1417 -18.50%
Adjusted Per Share Value based on latest NOSH - 4,035,865
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
RPS 158.16 170.66 193.41 145.31 147.32 110.73 92.88 7.61%
EPS -38.77 -52.58 -26.29 -30.24 -12.35 1.24 -5.07 32.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.937 1.2757 1.6516 0.6822 0.5241 0.4801 0.3408 14.95%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 -
Price 0.015 0.02 0.035 0.13 0.05 0.105 0.14 -
P/RPS 0.28 0.32 0.39 0.72 0.21 0.36 0.36 -3.40%
P/EPS -1.13 -1.05 -2.90 -3.44 -2.50 31.63 -6.64 -21.65%
EY -88.55 -95.42 -34.48 -29.05 -40.05 3.16 -15.07 27.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.46 1.53 0.59 0.82 0.99 -9.75%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 27/11/17 30/08/16 -
Price 0.01 0.02 0.03 0.105 0.04 0.105 0.145 -
P/RPS 0.18 0.32 0.34 0.58 0.17 0.36 0.38 -9.78%
P/EPS -0.75 -1.05 -2.49 -2.78 -2.00 31.63 -6.87 -26.30%
EY -132.83 -95.42 -40.23 -35.97 -50.06 3.16 -14.55 35.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.40 1.23 0.47 0.82 1.02 -15.13%

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