Xamble Group Ltd
Xamble Group Limited engages in the digital media business in Malaysia, Singapore, and Taiwan. The company engages social media influencers to promote their products and services. It also provides social media strategy and campaign management services for advertisers, as well as the involved manufacturing and construction of advertising devices through various media. In addition, the company prov… Read more
Xamble Group Ltd (XGL) - Net Assets
Latest net assets as of December 2024: AU$3.30 Million AUD
Based on the latest financial reports, Xamble Group Ltd (XGL) has net assets worth AU$3.30 Million AUD as of December 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$5.42 Million) and total liabilities (AU$2.12 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | AU$3.30 Million |
| % of Total Assets | 60.89% |
| Annual Growth Rate | -12.75% |
| 5-Year Change | -25.34% |
| 10-Year Change | -76.25% |
| Growth Volatility | 19.65 |
Xamble Group Ltd - Net Assets Trend (2014–2024)
This chart illustrates how Xamble Group Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Xamble Group Ltd (2014–2024)
The table below shows the annual net assets of Xamble Group Ltd from 2014 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | AU$3.30 Million | -31.80% |
| 2023-12-31 | AU$4.84 Million | -7.00% |
| 2022-12-31 | AU$5.20 Million | -7.89% |
| 2021-12-31 | AU$5.65 Million | +27.78% |
| 2020-12-31 | AU$4.42 Million | +2.77% |
| 2019-12-31 | AU$4.30 Million | -9.04% |
| 2018-12-31 | AU$4.73 Million | -15.73% |
| 2017-12-31 | AU$5.61 Million | -30.28% |
| 2016-12-31 | AU$8.05 Million | -42.09% |
| 2015-12-31 | AU$13.90 Million | +7.64% |
| 2014-12-31 | AU$12.91 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Xamble Group Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 649.2% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$15.89 Million | 586.10% |
| Other Comprehensive Income | AU$1.82 Million | 67.14% |
| Total Equity | AU$2.71 Million | 100.00% |
Xamble Group Ltd Competitors by Market Cap
The table below lists competitors of Xamble Group Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
WORLD2U MEDIA
BE:MQ2
|
$807.35K |
|
Melon SA
SN:MELON
|
$807.45K |
|
STRATA Skin Sciences Inc
NASDAQ:SSKN
|
$808.19K |
|
Global Energy Ventures Ltd
PINK:GBBLF
|
$808.34K |
|
SEMPRA ENERGY - Dusseldorf Stock Exchang
DU:SE4
|
$807.03K |
|
Fundo de Investimento Imobiliário - FII Ancar IC
SA:ANCR11
|
$806.26K |
|
Parkd Ltd
AU:PKD
|
$805.80K |
|
Aerkomm Inc
PINK:AKOM
|
$805.19K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Xamble Group Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 3,937,185 to 2,711,247, a change of -1,225,938 (-31.1%).
- Net loss of 2,239,039 reduced equity.
- Dividend payments of 58,990 reduced retained earnings.
- New share issuances of 1,450,593 increased equity.
- Other comprehensive income increased equity by 505,837.
- Other factors decreased equity by 884,339.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-2.24 Million | -82.58% |
| Dividends Paid | AU$58.99K | -2.18% |
| Share Issuances | AU$1.45 Million | +53.5% |
| Other Comprehensive Income | AU$505.84K | +18.66% |
| Other Changes | AU$-884.34K | -32.62% |
| Total Change | AU$- | -31.14% |
Book Value vs Market Value Analysis
This analysis compares Xamble Group Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.46x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.24x to 1.46x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2014-12-31 | AU$0.05 | AU$0.01 | x |
| 2015-12-31 | AU$0.06 | AU$0.01 | x |
| 2016-12-31 | AU$0.03 | AU$0.01 | x |
| 2017-12-31 | AU$0.02 | AU$0.01 | x |
| 2018-12-31 | AU$0.02 | AU$0.01 | x |
| 2019-12-31 | AU$0.01 | AU$0.01 | x |
| 2020-12-31 | AU$0.01 | AU$0.01 | x |
| 2021-12-31 | AU$0.02 | AU$0.01 | x |
| 2022-12-31 | AU$0.02 | AU$0.01 | x |
| 2023-12-31 | AU$0.01 | AU$0.01 | x |
| 2024-12-31 | AU$0.01 | AU$0.01 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Xamble Group Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -82.58%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -24.36%
- • Asset Turnover: 1.70x
- • Equity Multiplier: 2.00x
- Recent ROE (-82.58%) is below the historical average (-30.68%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | 5.06% | 6.34% | 0.62x | 1.30x | AU$-638.06K |
| 2015 | -10.72% | -12.14% | 0.70x | 1.26x | AU$-2.94 Million |
| 2016 | -62.91% | -42.38% | 1.09x | 1.36x | AU$-6.18 Million |
| 2017 | -58.10% | -26.15% | 1.36x | 1.64x | AU$-3.60 Million |
| 2018 | -33.60% | -15.25% | 1.30x | 1.70x | AU$-1.74 Million |
| 2019 | -6.07% | -3.08% | 1.25x | 1.58x | AU$-593.10K |
| 2020 | 1.33% | 0.62% | 1.24x | 1.71x | AU$-323.60K |
| 2021 | -15.93% | -7.07% | 1.26x | 1.78x | AU$-1.32 Million |
| 2022 | -23.83% | -10.05% | 1.46x | 1.62x | AU$-1.58 Million |
| 2023 | -50.16% | -18.48% | 1.46x | 1.85x | AU$-2.37 Million |
| 2024 | -82.58% | -24.36% | 1.70x | 2.00x | AU$-2.51 Million |
Industry Comparison
This section compares Xamble Group Ltd's net assets metrics with peer companies in the Advertising Agencies industry.
Industry Context
- Industry: Advertising Agencies
- Average net assets among peers: $177,442,509
- Average return on equity (ROE) among peers: 11.45%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Xamble Group Ltd (XGL) | AU$3.30 Million | 5.06% | 0.64x | $807.07K |
| Enero Group Ltd (EGG) | $155.33 Million | 16.34% | 0.93x | $15.18 Million |
| GTN Ltd (GTN) | $214.94 Million | -8.02% | 0.64x | $2.05 Million |
| Ive Group Ltd (IGL) | $182.57 Million | 14.75% | 2.60x | $185.49 Million |
| I Synergy Group Ltd (IS3) | $1.67 Million | 180.22% | 7.82x | $508.69K |
| Motio Ltd (MXO) | $3.26 Million | -2.21% | 0.24x | $5.73 Million |
| Ooh!Media Ltd (OML) | $678.43 Million | 4.66% | 0.88x | $285.65 Million |
| Pureprofile Ltd (PPL) | $5.89 Million | -125.56% | 5.05x | $17.82 Million |