[XDL] QoQ 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- -5.78%
YoY- 76.04%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
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 67,192 69,140 83,388 126,301 121,386 129,516 96,836 -21.57%
PBT 2,411 1,971 8,352 12,949 14,956 16,475 8,410 -56.42%
Tax -1,870 -1,593 -3,433 -5,103 -6,629 -8,566 -3,449 -33.43%
NP 541 378 4,919 7,846 8,327 7,909 4,961 -77.08%
-
NP to SH 541 378 4,919 7,846 8,327 7,909 4,961 -77.08%
-
Tax Rate 77.56% 80.82% 41.10% 39.41% 44.32% 51.99% 41.01% -
Total Cost 66,651 68,762 78,469 118,455 113,059 121,607 91,875 -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% 0.55% 5.90% 6.21% 6.86% 6.11% 5.12% -
ROE 0.04% 0.03% 0.34% 0.54% 0.58% 0.55% 0.35% -
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 3.61 3.83 4.62 7.00 6.73 7.18 5.37 -23.20%
EPS 0.03 0.02 0.27 0.43 0.46 0.44 0.27 -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 3.18 3.27 3.94 5.97 5.74 6.12 4.58 -21.53%
EPS 0.03 0.02 0.23 0.37 0.39 0.37 0.23 -74.18%
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 1.53 1.44 2.27 1.64 1.26 1.11 1.68 -6.02%
P/EPS 189.47 262.62 38.53 26.45 18.42 18.26 32.74 221.30%
EY 0.53 0.38 2.60 3.78 5.43 5.48 3.05 -68.76%
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 1.80 1.96 1.30 2.36 1.19 1.25 1.58 9.05%
P/EPS 223.92 358.11 22.02 37.96 17.34 20.54 30.92 272.96%
EY 0.45 0.28 4.54 2.63 5.77 4.87 3.23 -73.02%
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