Highlights

[XDL] YoY Quarter Result on 2021-06-30 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 30-Sep-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 30-Jun-2021  [#4]
Profit Trend QoQ -     -257.39%    YoY -     -8,147.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 99,597 69,140 124,078 150,874 148,849 119,614 101,377 -0.24%
  YoY % 44.05% -44.28% -17.76% 1.36% 24.44% 17.99% -
  Horiz. % 98.24% 68.20% 122.39% 148.82% 146.83% 117.99% 100.00%
PBT -36,349 1,971 4,743 3,698 1,659 5,206 24,433 -
  YoY % -1,944.19% -58.44% 28.26% 122.91% -68.13% -78.69% -
  Horiz. % -148.77% 8.07% 19.41% 15.14% 6.79% 21.31% 100.00%
Tax 5,928 -1,593 -1,928 -1,583 -1,614 1,440 -5,427 -
  YoY % 472.13% 17.38% -21.79% 1.92% -212.08% 126.53% -
  Horiz. % -109.23% 29.35% 35.53% 29.17% 29.74% -26.53% 100.00%
NP -30,421 378 2,815 2,115 45 6,646 19,006 -
  YoY % -8,147.88% -86.57% 33.10% 4,600.00% -99.32% -65.03% -
  Horiz. % -160.06% 1.99% 14.81% 11.13% 0.24% 34.97% 100.00%
NP to SH -30,421 378 2,815 2,115 45 6,646 19,006 -
  YoY % -8,147.88% -86.57% 33.10% 4,600.00% -99.32% -65.03% -
  Horiz. % -160.06% 1.99% 14.81% 11.13% 0.24% 34.97% 100.00%
Tax Rate - % 80.82 % 40.65 % 42.81 % 97.29 % -27.66 % 22.21 % -
  YoY % 0.00% 98.82% -5.05% -56.00% 451.74% -224.54% -
  Horiz. % 0.00% 363.89% 183.03% 192.75% 438.05% -124.54% 100.00%
Total Cost 130,018 68,762 121,263 148,759 148,804 112,968 82,371 6.27%
  YoY % 89.08% -43.30% -18.48% -0.03% 31.72% 37.15% -
  Horiz. % 157.84% 83.48% 147.22% 180.60% 180.65% 137.15% 100.00%
Net Worth 1,460,195 1,443,905 1,266,875 1,239,921 655,588 595,793 555,222 13.76%
  YoY % 1.13% 13.97% 2.17% 89.13% 10.04% 7.31% -
  Horiz. % 262.99% 260.06% 228.17% 223.32% 118.08% 107.31% 100.00%
Dividend
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,460,195 1,443,905 1,266,875 1,239,921 655,588 595,793 555,222 13.76%
  YoY % 1.13% 13.97% 2.17% 89.13% 10.04% 7.31% -
  Horiz. % 262.99% 260.06% 228.17% 223.32% 118.08% 107.31% 100.00%
NOSH 2,116,225 1,804,882 1,347,740 2,695,482 1,311,176 1,145,757 910,201 11.90%
  YoY % 17.25% 33.92% -50.00% 105.58% 14.44% 25.88% -
  Horiz. % 232.50% 198.29% 148.07% 296.14% 144.05% 125.88% 100.00%
Ratio Analysis
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -30.54 % 0.55 % 2.27 % 1.40 % 0.03 % 5.56 % 18.75 % -
  YoY % -5,652.73% -75.77% 62.14% 4,566.67% -99.46% -70.35% -
  Horiz. % -162.88% 2.93% 12.11% 7.47% 0.16% 29.65% 100.00%
ROE -2.08 % 0.03 % 0.22 % 0.17 % 0.01 % 1.12 % 3.42 % -
  YoY % -7,033.33% -86.36% 29.41% 1,600.00% -99.11% -67.25% -
  Horiz. % -60.82% 0.88% 6.43% 4.97% 0.29% 32.75% 100.00%
Per Share
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.71 3.83 9.21 5.60 11.35 10.44 11.14 -10.84%
  YoY % 22.98% -58.41% 64.46% -50.66% 8.72% -6.28% -
  Horiz. % 42.28% 34.38% 82.68% 50.27% 101.89% 93.72% 100.00%
EPS -1.44 0.02 0.21 0.08 0.00 0.29 2.09 -
  YoY % -7,300.00% -90.48% 162.50% 0.00% 0.00% -86.12% -
  Horiz. % -68.90% 0.96% 10.05% 3.83% 0.00% 13.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6900 0.8000 0.9400 0.4600 0.5000 0.5200 0.6100 1.66%
  YoY % -13.75% -14.89% 104.35% -8.00% -3.85% -14.75% -
  Horiz. % 113.11% 131.15% 154.10% 75.41% 81.97% 85.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.71 3.27 5.86 7.13 7.03 5.65 4.79 -0.22%
  YoY % 44.04% -44.20% -17.81% 1.42% 24.42% 17.95% -
  Horiz. % 98.33% 68.27% 122.34% 148.85% 146.76% 117.95% 100.00%
EPS -1.44 0.02 0.13 0.10 0.00 0.31 0.90 -
  YoY % -7,300.00% -84.62% 30.00% 0.00% 0.00% -65.56% -
  Horiz. % -160.00% 2.22% 14.44% 11.11% 0.00% 34.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6900 0.6823 0.5986 0.5859 0.3098 0.2815 0.2624 13.76%
  YoY % 1.13% 13.98% 2.17% 89.12% 10.05% 7.28% -
  Horiz. % 262.96% 260.02% 228.12% 223.29% 118.06% 107.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0450 0.0550 0.2900 0.0250 0.1000 0.1000 0.4700 -
P/RPS 0.96 1.44 3.15 0.45 0.88 0.96 4.22 -17.91%
  YoY % -33.33% -54.29% 600.00% -48.86% -8.33% -77.25% -
  Horiz. % 22.75% 34.12% 74.64% 10.66% 20.85% 22.75% 100.00%
P/EPS -3.13 262.62 138.84 31.86 2,913.73 17.24 22.51 -
  YoY % -101.19% 89.15% 335.78% -98.91% 16,800.99% -23.41% -
  Horiz. % -13.90% 1,166.68% 616.79% 141.54% 12,944.16% 76.59% 100.00%
EY -31.94 0.38 0.72 3.14 0.03 5.80 4.44 -
  YoY % -8,505.26% -47.22% -77.07% 10,366.67% -99.48% 30.63% -
  Horiz. % -719.37% 8.56% 16.22% 70.72% 0.68% 130.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.07 0.07 0.31 0.05 0.20 0.19 0.77 -27.36%
  YoY % 0.00% -77.42% 520.00% -75.00% 5.26% -75.32% -
  Horiz. % 9.09% 9.09% 40.26% 6.49% 25.97% 24.68% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/09/21 28/08/20 26/02/18 27/02/17 29/02/16 10/02/15 25/02/14 -
Price 0.0450 0.0750 0.1900 0.0300 0.0500 0.1100 0.3650 -
P/RPS 0.96 1.96 2.06 0.54 0.44 1.05 3.28 -15.11%
  YoY % -51.02% -4.85% 281.48% 22.73% -58.10% -67.99% -
  Horiz. % 29.27% 59.76% 62.80% 16.46% 13.41% 32.01% 100.00%
P/EPS -3.13 358.11 90.97 38.23 1,456.86 18.96 17.48 -
  YoY % -100.87% 293.66% 137.95% -97.38% 7,583.86% 8.47% -
  Horiz. % -17.91% 2,048.68% 520.42% 218.71% 8,334.44% 108.47% 100.00%
EY -31.94 0.28 1.10 2.62 0.07 5.27 5.72 -
  YoY % -11,507.14% -74.55% -58.02% 3,642.86% -98.67% -7.87% -
  Horiz. % -558.39% 4.90% 19.23% 45.80% 1.22% 92.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.07 0.09 0.20 0.07 0.10 0.21 0.60 -24.90%
  YoY % -22.22% -55.00% 185.71% -30.00% -52.38% -65.00% -
  Horiz. % 11.67% 15.00% 33.33% 11.67% 16.67% 35.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 
krish52 the last thing you can expect from this company is declaring a small dividend in 10 years time.
02/10/2021 12:43 AM


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS