[XDL] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 301.57%
YoY- -72.57%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 551,340 391,555 389,277 373,938 268,768 626,567 477,794 10.00%
PBT 5,348 -33,156 4,257 21,900 9,644 63,113 52,407 -78.13%
Tax -456 -1,432 -9,813 -13,210 -7,480 -28,773 -23,297 -92.71%
NP 4,892 -34,588 -5,556 8,690 2,164 34,340 29,110 -69.51%
-
NP to SH 4,892 -34,588 -5,556 8,690 2,164 34,340 29,110 -69.51%
-
Tax Rate 8.53% - 230.51% 60.32% 77.56% 45.59% 44.45% -
Total Cost 546,448 426,143 394,833 365,248 266,604 592,227 448,684 14.03%
-
Net Worth 1,460,195 1,460,195 1,481,357 1,476,722 1,323,253 1,443,905 1,443,905 0.75%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,460,195 1,460,195 1,481,357 1,476,722 1,323,253 1,443,905 1,443,905 0.75%
NOSH 2,116,225 2,116,225 2,116,225 2,116,225 2,075,615 1,804,883 1,804,883 11.18%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.89% -8.83% -1.43% 2.32% 0.81% 5.48% 6.09% -
ROE 0.34% -2.37% -0.38% 0.59% 0.16% 2.38% 2.02% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.05 18.50 18.39 17.73 14.42 34.72 26.47 -1.05%
EPS 0.24 -1.69 -0.28 0.44 0.12 1.90 1.61 -71.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.70 0.70 0.71 0.80 0.80 -9.38%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.05 18.50 18.39 17.67 12.70 29.61 22.58 9.98%
EPS 0.24 -1.69 -0.28 0.41 0.10 1.62 1.38 -68.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.70 0.6978 0.6253 0.6823 0.6823 0.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.045 0.045 0.06 0.07 0.055 0.055 0.105 -
P/RPS 0.17 0.24 0.33 0.39 0.38 0.16 0.40 -43.44%
P/EPS 19.47 -2.75 -22.85 16.99 47.37 2.89 6.51 107.44%
EY 5.14 -36.32 -4.38 5.88 2.11 34.59 15.36 -51.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.09 0.10 0.08 0.07 0.13 -33.78%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 31/05/21 25/02/21 27/11/20 28/08/20 23/06/20 -
Price 0.04 0.045 0.055 0.065 0.065 0.075 0.06 -
P/RPS 0.15 0.24 0.30 0.37 0.45 0.22 0.23 -24.77%
P/EPS 17.30 -2.75 -20.95 15.78 55.98 3.94 3.72 178.35%
EY 5.78 -36.32 -4.77 6.34 1.79 25.37 26.88 -64.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.08 0.09 0.09 0.09 0.07 -9.75%

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