[XDL] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 12.1%
YoY- 52.31%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 268,768 626,567 477,794 517,133 463,650 452,704 387,344 -21.57%
PBT 9,644 63,113 52,407 57,589 53,121 49,770 33,640 -56.42%
Tax -7,480 -28,773 -23,297 -25,905 -24,858 -24,030 -13,796 -33.43%
NP 2,164 34,340 29,110 31,683 28,262 25,740 19,844 -77.08%
-
NP to SH 2,164 34,340 29,110 31,683 28,262 25,740 19,844 -77.08%
-
Tax Rate 77.56% 45.59% 44.45% 44.98% 46.80% 48.28% 41.01% -
Total Cost 266,604 592,227 448,684 485,450 435,388 426,964 367,500 -19.21%
-
Net Worth 1,323,253 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 1,407,807 -4.03%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,323,253 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 1,407,807 -4.03%
NOSH 2,075,615 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 9.73%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.81% 5.48% 6.09% 6.13% 6.10% 5.69% 5.12% -
ROE 0.16% 2.38% 2.02% 2.19% 1.98% 1.81% 1.41% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.42 34.72 26.47 28.65 25.69 25.08 21.46 -23.22%
EPS 0.12 1.90 1.61 1.76 1.56 1.42 1.08 -76.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.80 0.80 0.80 0.79 0.79 0.78 -6.06%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.70 29.61 22.58 24.44 21.91 21.39 18.30 -21.56%
EPS 0.10 1.62 1.38 1.50 1.34 1.22 0.94 -77.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6253 0.6823 0.6823 0.6823 0.6738 0.6738 0.6652 -4.02%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.055 0.055 0.105 0.115 0.085 0.08 0.09 -
P/RPS 0.38 0.16 0.40 0.40 0.33 0.32 0.42 -6.43%
P/EPS 47.37 2.89 6.51 6.55 5.43 5.61 8.19 221.18%
EY 2.11 34.59 15.36 15.26 18.42 17.83 12.22 -68.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.13 0.14 0.11 0.10 0.12 -23.62%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 23/06/20 24/02/20 22/11/19 23/08/19 29/05/19 -
Price 0.065 0.075 0.06 0.165 0.08 0.09 0.085 -
P/RPS 0.45 0.22 0.23 0.58 0.31 0.36 0.40 8.14%
P/EPS 55.98 3.94 3.72 9.40 5.11 6.31 7.73 272.96%
EY 1.79 25.37 26.88 10.64 19.57 15.85 12.93 -73.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.07 0.21 0.10 0.11 0.11 -12.48%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment