[XOX] YoY TTM Result on 31-Dec-2020 [#1]

Stock
[XOX] XOX BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 10.11%
YoY- -142.28%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Revenue 265,383 282,534 344,704 258,910 261,287 221,277 185,872 5.85%
PBT -82,769 -16,631 -128,229 -50,656 -19,811 -9,773 4,935 -
Tax -1,834 -2,933 -413 1,187 -138 -312 -409 27.11%
NP -84,603 -19,564 -128,642 -49,469 -19,949 -10,085 4,526 -
-
NP to SH -82,916 -18,072 -126,899 -47,032 -19,412 -10,495 4,312 -
-
Tax Rate - - - - - - 8.29% -
Total Cost 349,986 302,098 473,346 308,379 281,236 231,362 181,346 11.08%
-
Net Worth 147,485 239,409 228,624 295,093 93,290 114,349 108,746 4.99%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Net Worth 147,485 239,409 228,624 295,093 93,290 114,349 108,746 4.99%
NOSH 5,050,878 5,050,830 4,660,864 3,762,673 1,092,396 1,092,394 842,999 33.14%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
NP Margin -31.88% -6.92% -37.32% -19.11% -7.63% -4.56% 2.44% -
ROE -56.22% -7.55% -55.51% -15.94% -20.81% -9.18% 3.97% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
RPS 5.25 5.59 8.32 7.87 23.92 21.50 22.05 -20.50%
EPS -1.64 -0.36 -3.06 -1.43 -1.78 -1.02 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0474 0.0552 0.0897 0.0854 0.1111 0.129 -21.14%
Adjusted Per Share Value based on latest NOSH - 3,762,673
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
RPS 153.37 163.29 199.22 149.63 151.01 127.88 107.42 5.85%
EPS -47.92 -10.44 -73.34 -27.18 -11.22 -6.07 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8524 1.3836 1.3213 1.7055 0.5392 0.6609 0.6285 4.99%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 -
Price 0.015 0.015 0.03 0.11 0.04 0.055 0.105 -
P/RPS 0.29 0.27 0.36 1.40 0.17 0.26 0.48 -7.74%
P/EPS -0.91 -4.19 -0.98 -7.69 -2.25 -5.39 20.53 -
EY -109.44 -23.85 -102.13 -13.00 -44.43 -18.54 4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.32 0.54 1.23 0.47 0.50 0.81 -7.12%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Date 29/02/24 28/02/23 28/02/22 23/02/21 27/02/20 26/02/19 27/11/17 -
Price 0.01 0.015 0.02 0.09 0.055 0.055 0.105 -
P/RPS 0.19 0.27 0.24 1.14 0.23 0.26 0.48 -13.77%
P/EPS -0.61 -4.19 -0.65 -6.30 -3.10 -5.39 20.53 -
EY -164.16 -23.85 -153.20 -15.88 -32.31 -18.54 4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.36 1.00 0.64 0.50 0.81 -12.95%

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