[XDL] QoQ 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- 603.14%
YoY- -51.52%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
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 137,835 99,597 104,989 119,777 67,192 69,140 83,388 39.75%
PBT 1,337 -36,349 -7,757 8,539 2,411 1,971 8,352 -70.48%
Tax -114 5,928 -755 -4,735 -1,870 -1,593 -3,433 -89.64%
NP 1,223 -30,421 -8,512 3,804 541 378 4,919 -60.42%
-
NP to SH 1,223 -30,421 -8,512 3,804 541 378 4,919 -60.42%
-
Tax Rate 8.53% - - 55.45% 77.56% 80.82% 41.10% -
Total Cost 136,612 130,018 113,501 115,973 66,651 68,762 78,469 44.67%
-
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% -30.54% -8.11% 3.18% 0.81% 0.55% 5.90% -
ROE 0.08% -2.08% -0.57% 0.26% 0.04% 0.03% 0.34% -
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 6.51 4.71 4.96 5.68 3.61 3.83 4.62 25.66%
EPS 0.06 -1.44 -0.40 0.18 0.03 0.02 0.27 -63.27%
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 6.49 4.69 4.94 5.64 3.16 3.25 3.93 39.66%
EPS 0.06 -1.43 -0.40 0.18 0.03 0.02 0.23 -59.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6874 0.6874 0.6974 0.6952 0.6229 0.6797 0.6797 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 0.69 0.96 1.21 1.23 1.53 1.44 2.27 -54.75%
P/EPS 77.87 -3.13 -14.92 38.82 189.47 262.62 38.53 59.78%
EY 1.28 -31.94 -6.70 2.58 0.53 0.38 2.60 -37.62%
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 0.61 0.96 1.11 1.14 1.80 1.96 1.30 -39.58%
P/EPS 69.21 -3.13 -13.67 36.05 223.92 358.11 22.02 114.41%
EY 1.44 -31.94 -7.31 2.77 0.45 0.28 4.54 -53.45%
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