XOX Bhd
XOX Berhad, an investment holding company, provides mobile telecommunication 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 Prepaid, ONEXOX BLACK, and XOX eSIM names. It provides e-wallet, e-commerce, digital advertising, management, fintech, telecommunica… Read more
XOX Bhd (0165) - Net Assets
Latest net assets as of June 2025: RM102.61 Million MYR
Based on the latest financial reports, XOX Bhd (0165) has net assets worth RM102.61 Million MYR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (RM290.61 Million) and total liabilities (RM188.00 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 | RM102.61 Million |
| % of Total Assets | 35.31% |
| Annual Growth Rate | 26.36% |
| 5-Year Change | -40.85% |
| 10-Year Change | N/A |
| Growth Volatility | 110.33 |
XOX Bhd - Net Assets Trend (2015–2024)
This chart illustrates how XOX Bhd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for XOX Bhd (2015–2024)
The table below shows the annual net assets of XOX Bhd from 2015 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-06-30 | RM154.63 Million | -1.68% |
| 2023-06-30 | RM157.27 Million | -32.69% |
| 2022-06-30 | RM233.64 Million | -23.58% |
| 2021-06-30 | RM305.71 Million | +16.94% |
| 2020-06-30 | RM261.42 Million | +180.54% |
| 2019-06-30 | RM93.19 Million | -15.08% |
| 2018-06-30 | RM109.74 Million | +3.43% |
| 2017-06-30 | RM106.10 Million | +35.97% |
| 2016-06-30 | RM78.03 Million | +314.57% |
| 2015-06-30 | RM18.82 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to XOX Bhd'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 grown by 3050490000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (June 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | RM169.29 Million | 109.48% |
| Other Components | RM1.95 Million | 1.26% |
| Total Equity | RM154.63 Million | 100.00% |
XOX Bhd Competitors by Market Cap
The table below lists competitors of XOX Bhd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
High Power Lighting Corp
TWO:6559
|
$4.73 Million |
|
AQUA SA ZY 16
F:9S0
|
$4.73 Million |
|
The GrowHub Limited Class A Ordinary Shares
NASDAQ:TGHL
|
$4.73 Million |
|
Lucas GC Limited Ordinary Shares
NASDAQ:LGCL
|
$4.74 Million |
|
Shinkin Central Bank
PINK:SKCBY
|
$4.73 Million |
|
Ramlosa Shipping Ab
ST:RAMSH
|
$4.72 Million |
|
SMD100_SAINTMED
BK:SMD100
|
$4.72 Million |
|
A-Smart Holdings Ltd.
F:IOTA
|
$4.72 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in XOX Bhd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 161,931,634 to 154,630,900, a change of -7,300,734 (-4.5%).
- Net loss of 12,580,020 reduced equity.
- Share repurchases of 1,964,370 reduced equity.
- New share issuances of 1,964,369 increased equity.
- Other factors increased equity by 5,279,287.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | RM-12.58 Million | -8.14% |
| Share Repurchases | RM1.96 Million | -1.27% |
| Share Issuances | RM1.96 Million | +1.27% |
| Other Changes | RM5.28 Million | +3.41% |
| Total Change | RM- | -4.51% |
Book Value vs Market Value Analysis
This analysis compares XOX Bhd'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: 0.18x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 1.18x to 0.18x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-06-30 | RM0.14 | RM0.17 | x |
| 2017-06-30 | RM0.12 | RM0.17 | x |
| 2018-06-30 | RM0.11 | RM0.17 | x |
| 2019-06-30 | RM0.09 | RM0.17 | x |
| 2020-06-30 | RM0.09 | RM0.17 | x |
| 2021-06-30 | RM0.08 | RM0.17 | x |
| 2022-06-30 | RM0.05 | RM0.17 | x |
| 2023-06-30 | RM0.03 | RM0.17 | x |
| 2024-06-30 | RM0.89 | RM0.17 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently XOX Bhd 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): -8.14%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -5.01%
- • Asset Turnover: 0.77x
- • Equity Multiplier: 2.11x
- Recent ROE (-8.14%) is above the historical average (-16.36%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 4.02% | 0.83% | 1.17x | 4.13x | RM-1.13 Million |
| 2016 | -12.27% | -5.96% | 1.43x | 1.45x | RM-17.38 Million |
| 2017 | 1.91% | 1.06% | 1.22x | 1.48x | RM-8.58 Million |
| 2018 | -10.84% | -6.35% | 1.12x | 1.52x | RM-22.87 Million |
| 2019 | -22.73% | -6.80% | 1.71x | 1.95x | RM-30.50 Million |
| 2020 | -20.01% | -20.81% | 0.72x | 1.33x | RM-78.47 Million |
| 2021 | -14.88% | -13.59% | 0.80x | 1.38x | RM-76.06 Million |
| 2022 | -38.94% | -30.98% | 0.85x | 1.48x | RM-114.34 Million |
| 2023 | -41.67% | -24.66% | 0.76x | 2.24x | RM-83.67 Million |
| 2024 | -8.14% | -5.01% | 0.77x | 2.11x | RM-28.04 Million |
Industry Comparison
This section compares XOX Bhd's net assets metrics with peer companies in the Telecom Services industry.
Industry Context
- Industry: Telecom Services
- Average net assets among peers: $1,337,166,342
- Average return on equity (ROE) among peers: -4.29%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| XOX Bhd (0165) | RM102.61 Million | 4.02% | 1.83x | $4.73 Million |
| XOX Technology Bhd (0017) | $21.77 Million | -27.23% | 1.17x | $4.03 Million |
| Redtone International Bhd (0032) | $267.33 Million | 9.85% | 0.51x | $21.72 Million |
| Green Packet Bhd (0082) | $349.33 Million | -41.05% | 1.73x | $15.20 Million |
| mTouche Technology Bhd (0092) | $66.42 Million | -15.58% | 0.26x | $1.71 Million |
| M N C Wireless Bhd (0103) | $78.09 Million | -8.51% | 0.12x | $1.76 Million |
| OCK Group Bhd (0172) | $724.93 Million | 4.52% | 1.27x | $56.44 Million |
| Binasat Communications Bhd (0195) | $70.99 Million | 12.78% | 0.26x | $5.55 Million |
| Telekom Malaysia Bhd (4863) | $7.33 Billion | 12.22% | 2.12x | $5.06 Billion |
| TIME Dotcom Bhd (5031) | $3.13 Billion | 14.38% | 0.34x | $1.40 Billion |