[XDL] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -8.12%
YoY- 46.7%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 373,938 268,768 626,567 477,794 517,133 463,650 452,704 -11.91%
PBT 21,900 9,644 63,113 52,407 57,589 53,121 49,770 -42.00%
Tax -13,210 -7,480 -28,773 -23,297 -25,905 -24,858 -24,030 -32.77%
NP 8,690 2,164 34,340 29,110 31,683 28,262 25,740 -51.35%
-
NP to SH 8,690 2,164 34,340 29,110 31,683 28,262 25,740 -51.35%
-
Tax Rate 60.32% 77.56% 45.59% 44.45% 44.98% 46.80% 48.28% -
Total Cost 365,248 266,604 592,227 448,684 485,450 435,388 426,964 -9.84%
-
Net Worth 1,476,722 1,323,253 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 2.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,476,722 1,323,253 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 2.35%
NOSH 2,116,225 2,075,615 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 11.13%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.32% 0.81% 5.48% 6.09% 6.13% 6.10% 5.69% -
ROE 0.59% 0.16% 2.38% 2.02% 2.19% 1.98% 1.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 17.73 14.42 34.72 26.47 28.65 25.69 25.08 -20.55%
EPS 0.44 0.12 1.90 1.61 1.76 1.56 1.42 -54.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.80 0.80 0.80 0.79 0.79 -7.71%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 17.60 12.65 29.50 22.49 24.34 21.83 21.31 -11.92%
EPS 0.41 0.10 1.62 1.37 1.49 1.33 1.21 -51.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6229 0.6797 0.6797 0.6797 0.6712 0.6712 2.35%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.07 0.055 0.055 0.105 0.115 0.085 0.08 -
P/RPS 0.39 0.38 0.16 0.40 0.40 0.33 0.32 14.02%
P/EPS 16.99 47.37 2.89 6.51 6.55 5.43 5.61 108.62%
EY 5.88 2.11 34.59 15.36 15.26 18.42 17.83 -52.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.07 0.13 0.14 0.11 0.10 0.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 28/08/20 23/06/20 24/02/20 22/11/19 23/08/19 -
Price 0.065 0.065 0.075 0.06 0.165 0.08 0.09 -
P/RPS 0.37 0.45 0.22 0.23 0.58 0.31 0.36 1.83%
P/EPS 15.78 55.98 3.94 3.72 9.40 5.11 6.31 83.72%
EY 6.34 1.79 25.37 26.88 10.64 19.57 15.85 -45.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.09 0.07 0.21 0.10 0.11 -12.46%

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