XOX | XOX BHD

0.015 (50.0%)
0

T-O (am): 0.010 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

XOX | XOX BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
29 Feb 24 Q1 Dec 23 1 30 Sep 24 61.65 -19.09 -18.67 -30.3% 0.00 -0.37 7.2% 11.8% 169.3% 556.2%
30 Nov 23 Q4 Sep 23 4 30 Sep 23 66.44 28.42 26.94 40.5% 0.00 0.53 1.5% 3.2% 129.2% 239.1%
29 Aug 23 Q3 Jun 23 3 30 Sep 23 65.46 -92.78 -92.25 -140.9% 0.00 -1.83 8.9% 2.2% 8827.1% 12079.9%
31 May 23 Q2 Mar 23 2 30 Sep 23 71.83 0.67 1.06 1.5% 0.00 0.02 2.7% 5.5% 137.2% 68.6%
28 Feb 23 Q1 Dec 22 1 30 Sep 23 69.93 -3.36 -2.85 -4.1% 0.00 -0.06 1.9% 15.4% 85.3% 96.2%
30 Nov 22 Q4 Sep 22 4 30 Sep 22 68.63 -17.30 -19.36 -28.2% 0.00 -0.41 2.5% 29.8% 2614.8% 154.7%
29 Aug 22 Q3 Jun 22 3 30 Sep 22 66.95 0.85 0.77 1.1% 0.00 0.02 11.9% 27.3% 77.1% 102.5%
31 May 22 Q2 Mar 22 2 30 Sep 22 76.02 3.18 3.37 4.4% 0.00 0.07 8.1% 5.3% 104.4% 126.4%
28 Feb 22 Q1 Dec 21 1 30 Sep 22 82.69 -75.95 -75.75 -91.6% 0.00 -1.83 15.4% 13.8% 896.2% 1440.7%
30 Nov 21 Q4 Sep 21 4 30 Sep 21 97.77 -8.42 -7.60 -7.8% 0.00 -0.20 6.2% 42.1% 75.3% 79.6%
30 Aug 21 Q3 Jun 21 3 30 Sep 21 92.07 -30.96 -30.77 -33.4% 0.00 -0.83 27.6% 57.3% 140.9% 171.7%
24 May 21 Q2 Mar 21 2 30 Sep 21 72.17 -12.90 -12.77 -17.7% 0.00 -0.36 0.6% 22.5% 326.1% 218.5%
23 Feb 21 Q1 Dec 20 1 30 Sep 21 72.63 5.39 5.65 7.8% 0.00 0.17 5.5% 11.5% 115.1% 1478.2%
30 Nov 20 Q4 Sep 20 4 30 Sep 20 68.82 -40.60 -37.35 -54.3% 0.00 -2.70 17.6% 11.8% 229.8% 79.4%
24 Aug 20 Q3 Jun 20 3 30 Sep 20 58.54 -11.36 -11.32 -19.4% 0.00 -1.02 0.7% 21.0% 182.3% 1760.6%
29 May 20 Q2 Mar 20 2 30 Sep 20 58.92 -4.08 -4.01 -6.8% 0.00 -0.37 9.6% 2.6% 1220.4% 1211.1%
27 Feb 20 Q1 Dec 19 1 30 Sep 20 65.16 0.38 0.36 0.6% 0.00 0.03 5.8% 10.9% 101.7% 122.4%
29 Nov 19 30 Sep 19 Other 30 Sep 19 61.56 -20.82 -20.81 -33.8% 0.00 -1.95 16.9% 7.3% 3151.8% 40125.0%
15 Nov 19 30 Jun 19 Other 30 Sep 19 74.10 0.38 0.68 0.9% 0.00 0.06 22.5% 40.9% 88.9% 115.0%
29 May 19 Q3 Mar 19 3 30 Jun 19 60.48 0.24 0.36 0.6% 0.00 0.03 2.9% 15.1% 122.6% 108.2%
26 Feb 19 Q2 Dec 18 2 30 Jun 19 58.77 -1.38 -1.60 -2.7% 0.00 -0.16 2.4% 16.5% 3171.2% 187.2%
29 Nov 18 Q1 Sep 18 1 30 Jun 19 57.39 0.28 0.05 0.1% 0.00 0.01 9.1% 26.6% 101.1% 93.8%
30 Aug 18 Q4 Jun 18 4 30 Jun 18 52.59 -4.40 -4.56 -8.7% 0.00 -0.49 0.1% 25.9% 4.0% 1508.3%
28 May 18 Q3 Mar 18 3 30 Jun 18 52.53 -4.27 -4.39 -8.3% 0.00 -0.48 4.1% 11.4% 339.6% 268.8%
28 Feb 18 Q2 Dec 17 2 30 Jun 18 50.46 1.85 1.83 3.6% 0.00 0.21 11.3% 2.2% 117.2% 235.3%
27 Nov 17 Q1 Sep 17 1 30 Jun 18 45.34 0.80 0.84 1.9% 0.00 0.10 8.5% 11.2% 160.2% 164.0%
27 Nov 17 Q4 Jun 17 4 30 Jun 17 41.78 0.76 0.32 0.8% 0.00 0.05 11.3% 17.1% 87.5% 103.0%
29 May 17 Q3 Mar 17 3 30 Jun 17 47.14 2.30 2.60 5.5% 0.00 0.43 8.7% 25.6% 376.0% 155.8%
20 Feb 17 Q2 Dec 16 2 30 Jun 17 51.61 1.07 0.55 1.1% 0.00 0.09 1.0% 40.2% 141.4% 140.5%
28 Nov 16 Q1 Sep 16 1 30 Jun 17 51.08 -1.77 -1.32 -2.6% 0.00 -0.23 1.3% 42.0% 87.6% 308.2%
30 Aug 16 Q4 Jun 16 4 30 Jun 16 50.43 -11.02 -10.65 -21.1% 0.00 -2.56 34.4% 80.6% 1148.4% 1716.4%
30 May 16 Q3 Mar 16 3 30 Jun 16 37.51 1.24 1.02 2.7% 0.00 0.28 1.9% 43.1% 347.6% 136.8%
19 Feb 16 Q2 Dec 15 2 30 Jun 16 36.82 1.04 0.23 0.6% 0.00 0.07 2.4% 88.2% 64.1% 312.7%
20 Nov 15 Q1 Sep 15 1 30 Jun 16 35.96 0.48 0.63 1.8% 0.00 0.19 28.8% 108.4% 4.0% 288.4%
28 Aug 15 Q4 Jun 15 4 30 Jun 15 27.91 0.61 0.66 2.4% 0.00 0.20 6.5% 44.5% 53.6% 49.3%
26 May 15 Q3 Mar 15 3 30 Jun 15 26.22 1.18 0.43 1.6% 0.00 0.13 34.0% 127.8% 680.0% 123.7%
13 Feb 15 31/12/14 2 30/06/15 19.57 0.23 0.06 0.3% 0.00 0.02 13.4% 71.9% 116.4% 107.7%

Historical Dividends

Financial Ratios

EPS -1.6 sen
Trailing PE (Sector Median: 19.7) 0.0
PEG 0.0
Altman Z -0.9
Beaver -0.035
Current Ratio 1.09
Debt-Equity (DE) Ratio 1.31
FCF Yield -30.37 %
Revenue QoQ -7.22 %
Revenue YoY -11.84%
Profit QoQ -169.3 %
Profit YoY -556.24 %
Profit Margin (Sector Median: -5.5) -31.24 %
ROE (ROIC: -41.33) -41.33 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 19.7)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: -5.5)
ROE (ROIC: -42.44)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.03
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] -18.67
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 0.0
Expected Revenue (M) 0.0
Expected Growth (%) 0.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR TAN SIK EEK reduced 2500000.0 units announced on 07 Apr 2022 at ~RM0.02

MR TAN SIK EEK reduced 2785000.0 units announced on 06 Apr 2022 at ~RM0.015

MR TAN SIK EEK reduced 3605000.0 units announced on 05 Apr 2022 at ~RM0.015

MR TAN SIK EEK reduced 11547700.0 units announced on 04 Apr 2022 at ~RM0.015

MR TAN SIK EEK reduced 14347300.0 units announced on 31 Mar 2022 at ~RM0.02

Summary


Market Cap: 77 M.

Number of Shares: 5190 M.

Adjusted Float: 93.7%.

Stock highly correlated with

WAJA (63%)

NESTCON (62%)

OCR (61%)

BJFOOD (60%)

XOX Bhd, an investment holding company, incorporated in Malaysia on 10 May 2010, is a mobile operator and offers consumers mobile services with charging and payment flexibilities. Along with its subsidiaries, it has a nationwide coverage and provides services ranging from GSM, GPRS, 3G to 3.5G with free SMS and free short calls. Its subsidiary XOX Management Services is principally engaged in the provision of management services and manages the human resource function for the Company including recruitment, preparation of payroll and assignment of employees to the various functions within the Company.

Sectors: Trading & Services, Telco, Penny Stocks, Consumer Products, 5G, Telecommunications Service Providers, Telecommunications & Media

Code: 0165

Website: http://www.xox.com.my

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 12-Jan-2023

Shareholder % Value (M)
Lazarus Corporate Finance Pty Ltd 6.33% 4.93
UOB Kay Hian Pte Ltd 0.75% 0.58
Kho Chong Yau 0.41% 0.32
Merry Noel Robert 0.4% 0.31
Wong Hui Ling 0.37% 0.29
Tan Chee Chuan 0.3% 0.23
Tiram Travel Sdn Bhd 0.29% 0.23
Chew Siong Keat 0.28% 0.22
Chong Yean Yaw 0.28% 0.22
Lim Yee Siew 0.27% 0.21
Ong Kim Hoi 0.26% 0.2
Chee Chi Vun 0.25% 0.19
Ang Kian You 0.24% 0.19
Swee Ee Mei 0.24% 0.19
Mara Incorporated Sdn Bhd 0.23% 0.18
Lee Chong Wei 0.21% 0.16
Ong Ngoh Ing @ Ong Chong Oon 0.21% 0.16
Chow Chong Chek 0.21% 0.16
Chang Tiang Pow 0.2% 0.16
Tan Kean Yip 0.2% 0.16
Md Yusoff bin Abdul Ghaffar 0.2% 0.16
Lai Chie King 0.19% 0.15
Lee Hyen Sip @ Simon 0.19% 0.15
Lim Ah Wah 0.19% 0.15
Cheng Aijin 0.18% 0.14
They Eng Huat 0.17% 0.13
Wee See Long 0.17% 0.13
Chou Sing Hoan 0.16% 0.12
Goh Khee Teck 0.16% 0.12
Ng Kok Heng 0.16% 0.12
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.