XOX |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.01 MYR | -33.33% |
|
-33.33% | -33.33% |
| Apr. 22 | Malaysian Shares Maintain Winning Streak on Week's Open; Shares of Compugates, XOX Soar Up 50% | MT |
| Apr. 17 | Malaysian Shares Rebound Midweek; Shares of SC Estate Builder, Techna-X Soar 50% | MT |
Valuation
| Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 64.55 | 54.62 | 398.9 | 141.3 | 101 | 75.76 |
| Enterprise Value (EV) 1 | 49.75 | 47.3 | 217.7 | -11.6 | 26.36 | 143.8 |
| P/E ratio | -9.67 x | -2.55 x | -3.45 x | -2.9 x | -1.05 x | -1.12 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.32 x | 0.22 x | 1.59 x | 0.42 x | 0.34 x | 0.28 x |
| EV / Revenue | 0.25 x | 0.19 x | 0.87 x | -0.03 x | 0.09 x | 0.53 x |
| EV / EBITDA | 21.6 x | -4.26 x | -5.82 x | 0.38 x | -2.83 x | -14 x |
| EV / FCF | -3.01 x | - | 28.6 x | -1.25 x | -0.86 x | -7.82 x |
| FCF Yield | -33.3% | - | 3.49% | -80% | -116% | -12.8% |
| Price to Book | 0.55 x | 0.59 x | 1.54 x | 0.47 x | 0.44 x | 0.47 x |
| Nbr of stocks (in thousands) | 993,094 | 1,092,397 | 3,068,832 | 4,035,866 | 5,050,831 | 5,050,879 |
| Reference price 2 | 0.0650 | 0.0500 | 0.1300 | 0.0350 | 0.0200 | 0.0150 |
| Announcement Date | 10/31/18 | 1/22/20 | 1/13/21 | 1/27/22 | 1/20/23 | 1/31/24 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 201 | 254 | 251.4 | 334.6 | 293.6 | 273.7 |
| EBITDA 1 | 2.306 | -11.1 | -37.4 | -30.19 | -9.318 | -10.27 |
| EBIT 1 | -5.895 | -20.36 | -46.56 | -38.49 | -18.36 | -13.64 |
| Operating Margin | -2.93% | -8.01% | -18.52% | -11.5% | -6.25% | -4.98% |
| Earnings before Tax (EBT) 1 | -6.015 | -21.62 | -55.66 | -46.86 | -89.23 | -67.43 |
| Net income 1 | -6.276 | -21.23 | -52.32 | -45.49 | -90.98 | -67.48 |
| Net margin | -3.12% | -8.36% | -20.81% | -13.59% | -30.98% | -24.66% |
| EPS 2 | -0.006721 | -0.0196 | -0.0377 | -0.0121 | -0.0191 | -0.0134 |
| Free Cash Flow 1 | -16.55 | - | 7.605 | 9.279 | -30.66 | -18.4 |
| FCF margin | -8.24% | - | 3.02% | 2.77% | -10.44% | -6.72% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 10/31/18 | 1/22/20 | 1/13/21 | 1/27/22 | 1/20/23 | 1/31/24 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 68 |
| Net Cash position 1 | 14.8 | 7.32 | 181 | 153 | 74.7 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | -6.623 x |
| Free Cash Flow 1 | -16.5 | - | 7.6 | 9.28 | -30.7 | -18.4 |
| ROE (net income / shareholders' equity) | -5.44% | - | -30.5% | -16.8% | -34.4% | -35.7% |
| ROA (Net income/ Total Assets) | -2.39% | - | -11% | -6.26% | -3% | -2.41% |
| Assets 1 | 262.3 | - | 476.2 | 726.4 | 3,036 | 2,800 |
| Book Value Per Share 2 | 0.1200 | 0.0900 | 0.0800 | 0.0800 | 0.0500 | 0.0300 |
| Cash Flow per Share 2 | 0.0100 | 0.0100 | 0.0600 | 0.0400 | 0.0200 | 0.0100 |
| Capex 1 | 19.9 | 4.13 | 5.72 | 14.8 | 27.1 | 11.8 |
| Capex / Sales | 9.9% | 1.63% | 2.27% | 4.41% | 9.22% | 4.32% |
| Announcement Date | 10/31/18 | 1/22/20 | 1/13/21 | 1/27/22 | 1/20/23 | 1/31/24 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -33.33% | 10.95M | |
| +2.66% | 193B | |
| +0.42% | 121B | |
| +23.84% | 74.71B | |
| -1.43% | 60.26B | |
| +19.80% | 22.99B | |
| -4.61% | 16.72B | |
| +10.98% | 16.52B | |
| +5.98% | 9.79B | |
| -12.26% | 9.72B |
- Stock Market
- Equities
- XOX Stock
- Financials XOX
