XOX | XOX BHD
0.260 (-3.7%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
XOX Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
XOX Quarter Reports
Customize
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 Nov 24 | Q4 Sep 24 | 4 | 30 Sep 24 | 66.88 | 48.95 | 49.24 | 73.6% | 0.00 | 28.70 | 9.7% | 0.7% | 312.6% | 82.8% | ||||||||
| 21 Aug 24 | Q3 Jun 24 | 3 | 30 Sep 24 | 60.97 | -23.93 | -23.16 | -38.0% | 0.00 | -0.45 | 0.8% | 6.9% | 15.8% | 74.9% | ||||||||
| 31 May 24 | Q2 Mar 24 | 2 | 30 Sep 24 | 61.46 | -20.27 | -19.99 | -32.5% | 0.00 | -0.39 | 0.3% | 14.4% | 7.1% | 1991.1% | ||||||||
| 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% |
XOX Historical Dividends
XOX Financial Ratios
| EPS | -7.27 sen |
| Trailing PE (Sector Median: 21.4) | 0.0 |
| PEG | 0.0 |
| Altman Z | -0.3 |
| Beaver | 0.074 |
| Current Ratio | 0.82 |
| Debt-Equity (DE) Ratio | 0.95 |
| FCF Yield | 1.55 % |
| Revenue QoQ | 9.69 % |
| Revenue YoY | 0.65% |
| Profit QoQ | 312.63 % |
| Profit YoY | 82.75 % |
| Profit Margin (Sector Median: -5.0) | -5.01 % |
| ROE (ROIC: -47.27) | -81.65 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
XOX Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 21.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -5.0) | |
| ROE (ROIC: -48.09) | |
| Altman Z |
XOX 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) | 0.89 | 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] | 49.24 |
| 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
XOX 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
XOX Summary
Market Cap: 45 M.
Market Cap Class: Shrimp
Number of Shares: 174 M.
Adjusted Float: 100%.
Stock highly correlated with
CEB (78%)
JHM (78%)
MUDAJYA (78%)
P&O (78%)
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
XOX Top Shareholdings
Updated on 29-Jan-2024
| Shareholder | % | Value (M) |
|---|---|---|
| Sanston Financial Group Limited | 2.7% | 36.44 |
| Lazarus Corporate Finance Pty Ltd | 1.6% | 21.59 |
| Leong Ken Hiung | 0.74% | 9.99 |
| UOB Kay Hian Pte Ltd | 0.74% | 9.99 |
| They Eng Huat | 0.45% | 6.07 |
| Michael Heng Chun Hong | 0.4% | 5.4 |
| Wong Hui Ling | 0.4% | 5.4 |
| Chew Siong Keat | 0.37% | 4.99 |
| Choong Yean Yaw | 0.3% | 4.05 |
| Tan Chee Chuan | 0.28% | 3.78 |
| Tiram Travel Sdn Bhd | 0.28% | 3.78 |
| Lim Yee Siew | 0.26% | 3.51 |
| Ong Kim Hoi | 0.25% | 3.37 |
| Affin Hwang Nominees (Tempatan) Sdn Bhd | 0.25% | 3.37 |
| Ang Kian You | 0.23% | 3.1 |
| Mara Incorporated Sdn Bhd | 0.22% | 2.97 |
| Ong Ngoh Ing @ Ong Chong Oon | 0.22% | 2.97 |
| Lim Chung Toung | 0.22% | 2.97 |
| Lee Chong Wei | 0.2% | 2.7 |
| Chow Chong Chek | 0.2% | 2.7 |
| Gan Choon Hock | 0.19% | 2.56 |
| Chang Tiang Pow | 0.19% | 2.56 |
| Tan Kean Yip | 0.19% | 2.56 |
| Md Yusoff bin Abdul Ghaffar | 0.19% | 2.56 |
| Lai Chie King | 0.18% | 2.43 |
| Lee Hyen Sip @ Simon | 0.18% | 2.43 |
| Lim Ah Wah | 0.18% | 2.43 |
| Cheng Aijin | 0.18% | 2.43 |
| Siow Kah Yen | 0.17% | 2.29 |
| Teo Kian Chye | 0.17% | 2.29 |
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.