YOLFTbeta
XOX Bhd

XOX Bhd

0165 · KLSE · Communication Services / Telecom Services

0.135MYR-0.01 (-3.57%)

Price History

Full chart

Market Stats

Previous Close0.14
Open0.135
Day Range0.135 – 0.14
52-Week Range0.14 – 0.375
Volume203.30K
Market Cap30.67M
P/E (TTM)1.38
Forward P/E0.00
EPS0.12
Dividend Yield0.00%
Beta1.23
50-Day Avg0.167
200-Day Avg0.1904

About

XOX Berhad, an investment holding company, provides mobile telecommunication and fintech products and services primarily in Malaysia. It operates through Mobile Communication Services, Sports, Investment Holding, and Other segments. The company offers SIM cards under the ONEXOX 5G, XOX 5G, and XOX eSIM names. It provides e-wallet, e-commerce, digital advertising, management, fintech, telecommunication, and mobile application services, as well as information technology solutions or products; and trades in telecommunications airtime as a commodity for Shariah compliant financing. In addition, the company involved in the provision of mobile cellular and other wireless telecommunications network operation; operation of cafe and convenient store business; and establishing, managing, and controlling a football club. The company was incorporated in 2010 and is based in Petaling Jaya, Malaysia.

Company Details

  • SectorCommunication Services
  • IndustryTelecom Services
  • CEOMr. Yun Liun Vun
  • Employees210
  • HeadquartersMenara Lien Hoe, Petaling Jaya, Malaysia, 47410, Malaysia
  • Websitehttps://www.xox.com.my

Leadership

  • Mr. Yun Liun VunExecutive Managing Director & Executive Director · b. 1974
  • Mr. Sik Eek TanExecutive Director · b. 1976
  • Mr. Yew Kee HoExecutive Director · b. 1975
  • Ms. Choo Hui KongChief Financial Officer · b. 1967
  • Mr. Mun Onn WongChief Operating Officer · b. 1984
  • Mr. Chin Yee SimChief Technology Officer · b. 1978
  • Mr. Mohammad Khatab bin MahvSenior Vice President of Sales & Marketing · b. 1972
  • Mr. Eng Kiat YeoChief Experience Officer · b. 1980
  • Mr. Boon Teong LohChief Commercial Officer · b. 1974
  • Ms. Wooi Beng KwokSenior Vice President of Projects · b. 1959

Financials

Income Statement

Currency: MYR2015-06-302016-06-302017-06-302018-06-302019-06-302020-06-302021-06-302022-06-302023-06-302024-06-302025-06-30
Total Revenue90.95M160.75M191.65M187.54M311.36M251.44M334.63M293.62M273.65M250.93M260.11M
Growth (%)-+76.74%+19.22%-2.14%+66.02%-19.25%+33.09%-12.26%-6.80%-8.31%+3.66%
Cost of Revenue48.97M89.63M104.94M103.88M183.22M124.50M170.10M140.45M129.77M145.32M165.19M
Gross Profit41.98M71.13M86.71M83.66M128.14M126.94M164.53M153.16M143.88M105.60M94.92M
Gross Margin46.16%44.25%45.24%44.61%41.16%50.49%49.17%52.16%52.58%42.09%36.49%
Operating Expense40.34M80.15M84.26M95.18M149.00M180.95M207.80M237.41M190.69M108.03M115.33M
Operating Income1.65M-9.02M2.45M-11.52M-20.86M-54.01M-43.27M-84.24M-46.80M-2.42M-20.41M
Operating Margin1.81%-5.61%1.28%-6.14%-6.70%-21.48%-12.93%-28.69%-17.10%-0.97%-7.85%
EBITDA--8.98M2.31M--36.94M-29.36M-70.74M-43.96M12.32M-1.27M
EBITDA Margin--4.69%1.23%--14.69%-8.77%-24.09%-16.07%4.91%-0.49%
Net Income756.51K-9.58M2.03M-11.90M-21.18M-52.32M-45.49M-90.98M-67.48M-12.58M-21.37M
Net Income Margin0.83%-5.96%1.06%-6.35%-6.80%-20.81%-13.59%-30.98%-24.66%-5.01%-8.22%
Interest Expense000001.65M1.60M1.44M4.56M4.71M1.80M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.66%0.48%0.49%1.67%1.88%0.69%

Balance Sheet

Currency: MYR2015-06-302016-06-302017-06-302018-06-302019-06-302020-06-302021-06-302022-06-302023-06-302024-06-302025-06-30
Total Assets77.74M112.80M156.90M167.23M181.93M347.74M420.63M345.53M361.99M326.25M301.77M
Total Liabilities58.92M34.77M50.81M57.49M88.75M86.31M114.91M111.89M204.72M171.62M165.67M
Total Equity18.82M78.03M106.10M109.74M93.19M261.42M305.71M233.64M161.93M154.63M136.10M
Cash-10.39M16.59M9.56M8.57M182.28M163.77M83.30M33.44M30.15M49.47M
Total Debt-439.56K1.72M1.45M2.89M8.76M8.62M----
Net Debt--------58.16M--

Cash Flow

Currency: MYR2015-06-302016-06-302017-06-302018-06-302019-06-302020-06-302021-06-302022-06-302023-06-302024-06-302025-06-30
Operating Cash Flow14.21M-20.42M-4.67M-1.93M7.84M-1.47M45.91M7.09M1.44M24.23M24.42M
Investing Cash Flow-5.54M-26.32M-27.80M-15.52M-13.37M-21.18M-145.98M-115.77M-45.08M-20.19M-3.28M
Financing Cash Flow-134.17K57.93M28.57M13.42M2.34M195.81M81.23M25.26M-6.14M-4.77M-1.38M
Capital Expenditure5.68M23.92M23.21M19.89M4.41M6.15M14.76M27.06M25.59M14.29M457.00K
Free Cash Flow---27.89M-21.82M--17.79M29.33M-24.43M-24.15M9.94M24.94M
FCF to OCF--596.70%1128.59%-1211.42%63.88%-344.61%-1676.90%41.02%102.12%

Earnings

Report DateJun 30, 2011Sep 30, 2011Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate---------------------------------------------------------
EPS Actual-0.68-1.30-0.30-0.31-0.171.70-0.00-0.14-0.340.23-0.060.010.080.120.110.020.08-0.77-0.070.030.130.010.030.06-0.14-0.150.080.010.02-0.590.01-0.11-0.31-0.810.05-0.11-0.25-0.06-0.550.020.00-0.12-0.020.01-0.550.16-0.11-0.12-0.140.29-0.12-0.02-0.160.18-0.100.010.04
Surprise---------------------------------------------------------
Timing---------------------------------------------------------

Key Statistics & Ratios

Market Cap30.67M
Enterprise Value-67.40M
Trailing P/E1.38
Forward P/E0.00
Price / Sales0.11
Price / Book0.24
EPS0.12
Book Value0.667
Revenue (TTM)273.85M
Gross Profit (TTM)155.02M
EBITDA43.57M
Profit Margin7.97%
Operating Margin9.91%
Return on Equity19.10%
Return on Assets8.66%
Shares Outstanding185.85M
Shares Float137.88M
Beta1.23
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Stock Splits

  • Jul 29, 20241:30
  • Nov 13, 20151:2