Xamble Group Ltd (XGL) - Net Assets
Based on the latest financial reports, Xamble Group Ltd (XGL) has net assets worth AU$216.77K AUD (≈ $153.38K USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$3.66 Million ≈ $2.59 Million USD) and total liabilities (AU$3.45 Million ≈ $2.44 Million USD). 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. Check Xamble Group Ltd tangible equity quality to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | AU$216.77K |
| % of Total Assets | 5.92% |
| Annual Growth Rate | -31.68% |
| 5-Year Change | -96.08% |
| 10-Year Change | -97.31% |
| Growth Volatility | 29.97 |
Xamble Group Ltd - Net Assets Trend (2014–2025)
This chart illustrates how Xamble Group Ltd's net assets have evolved over time, based on quarterly financial data. See XGL cash and liquid assets coverage to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Xamble Group Ltd (2014–2025)
The table below shows the annual net assets of Xamble Group Ltd from 2014 to 2025. For live valuation and market cap data, see Xamble Group Ltd market cap and net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | AU$216.77K ≈ $153.38K |
-93.43% |
| 2024-12-31 | AU$3.30 Million ≈ $2.34 Million |
-31.80% |
| 2023-12-31 | AU$4.84 Million ≈ $3.42 Million |
+0.84% |
| 2022-12-31 | AU$4.80 Million ≈ $3.40 Million |
-13.30% |
| 2021-12-31 | AU$5.54 Million ≈ $3.92 Million |
+23.36% |
| 2020-12-31 | AU$4.49 Million ≈ $3.18 Million |
+9.27% |
| 2019-12-31 | AU$4.11 Million ≈ $2.91 Million |
-15.76% |
| 2018-12-31 | AU$4.88 Million ≈ $3.45 Million |
-13.13% |
| 2017-12-31 | AU$5.61 Million ≈ $3.97 Million |
-30.28% |
| 2016-12-31 | AU$8.05 Million ≈ $5.70 Million |
-43.90% |
| 2015-12-31 | AU$14.35 Million ≈ $10.15 Million |
+0.13% |
| 2014-12-31 | AU$14.33 Million ≈ $10.14 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 668.5% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$15.89 Million | % |
| Other Comprehensive Income | AU$1.10 Million | % |
| Total Equity | AU$-235.62K | 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 |
|---|---|
|
Iterum Therapeutics PLC
NASDAQ:ITRM
|
$3.20 Million |
|
Tree House Education & Accessories Limited
NSE:TREEHOUSE
|
$3.20 Million |
|
Magnetic North Acquisition Corp
V:MNC
|
$3.21 Million |
|
YouGov plc
LSE:YOU
|
$3.21 Million |
|
EQTEC plc
LSE:EQT
|
$3.20 Million |
|
Pinnacle Minerals Ltd
AU:PIM
|
$3.19 Million |
|
Copper Lake Resources Ltd
V:CPL
|
$3.18 Million |
|
VivoSim Labs, Inc.
NASDAQ:VIVS
|
$3.18 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Xamble Group Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 2,711,247 to -235,624, a change of -2,946,871 (-108.7%).
- Net loss of 2,423,645 reduced equity.
- Dividend payments of 115,018 reduced retained earnings.
- Share repurchases of 128,352 reduced equity.
- New share issuances of 1,341,525 increased equity.
- Other comprehensive income decreased equity by 715,912.
- Other factors decreased equity by 905,469.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-2.42 Million | -1028.61% |
| Dividends Paid | AU$115.02K | -48.81% |
| Share Repurchases | AU$128.35K | -54.47% |
| Share Issuances | AU$1.34 Million | +569.35% |
| Other Comprehensive Income | AU$-715.91K | -303.84% |
| Other Changes | AU$-905.47K | -384.29% |
| Total Change | AU$- | -108.69% |
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
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 |
| 2025-12-31 | AU$0.00 | AU$0.01 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Xamble Group Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -35.81%
- • Asset Turnover: 1.85x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is above the historical average (-28.60%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | 4.56% | 6.34% | 0.56x | 1.30x | AU$-779.96K |
| 2015 | -10.72% | -12.14% | 0.70x | 1.26x | AU$-3.03 Million |
| 2016 | -65.63% | -42.38% | 1.14x | 1.36x | AU$-6.41 Million |
| 2017 | -60.58% | -26.15% | 1.41x | 1.64x | AU$-3.73 Million |
| 2018 | -33.60% | -15.25% | 1.30x | 1.70x | AU$-1.79 Million |
| 2019 | -6.07% | -3.08% | 1.25x | 1.58x | AU$-566.23K |
| 2020 | 1.33% | 0.62% | 1.24x | 1.71x | AU$-328.46K |
| 2021 | -15.93% | -7.07% | 1.26x | 1.78x | AU$-1.30 Million |
| 2022 | -23.83% | -10.05% | 1.46x | 1.62x | AU$-1.46 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 |
| 2025 | 0.00% | -35.81% | 1.85x | 0.00x | AU$-2.40 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: $106,150,795
- Average return on equity (ROE) among peers: -18.33%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Xamble Group Ltd (XGL) | AU$216.77K | 4.56% | 15.90x | $3.20 Million |
| Enero Group Ltd (EGG) | $132.08 Million | -0.30% | 0.82x | $21.83 Million |
| GTN Ltd (GTN) | $223.57 Million | 1.25% | 0.42x | $23.61 Million |
| Ive Group Ltd (IGL) | $137.62 Million | 8.80% | 2.11x | $288.30 Million |
| I Synergy Group Ltd (IS3) | $-1.00 Million | 0.00% | 0.00x | $17.42 Million |
| Motio Ltd (MXO) | $3.26 Million | -2.21% | 0.24x | $10.53 Million |
| Ooh!Media Ltd (OML) | $241.63 Million | -10.26% | 0.56x | $540.06 Million |
| Pureprofile Ltd (PPL) | $5.89 Million | -125.56% | 5.05x | $27.25 Million |
About Xamble Group Ltd
Xamble Group Limited engages in the digital media business in Malaysia 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 across various media. In addition, the company provides automate… Read more