[XDL] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -812.85%
YoY- -261.1%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 398,968 456,812 462,198 391,555 361,098 339,497 346,021 9.96%
PBT -103,264 -90,554 -34,230 -33,156 5,164 21,273 25,683 -
Tax 9,030 7,335 324 -1,432 -8,953 -11,631 -11,999 -
NP -94,234 -83,219 -33,906 -34,588 -3,789 9,642 13,684 -
-
NP to SH -94,234 -83,219 -33,906 -34,588 -3,789 9,642 13,684 -
-
Tax Rate - - - - 173.37% 54.67% 46.72% -
Total Cost 493,202 540,031 496,104 426,143 364,887 329,855 332,337 30.13%
-
Net Worth 1,396,708 1,396,708 1,460,195 1,460,195 1,481,357 1,476,722 1,323,253 3.67%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,396,708 1,396,708 1,460,195 1,460,195 1,481,357 1,476,722 1,323,253 3.67%
NOSH 2,116,225 2,116,225 2,116,225 2,116,225 2,116,225 2,116,225 2,075,615 1.30%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -23.62% -18.22% -7.34% -8.83% -1.05% 2.84% 3.95% -
ROE -6.75% -5.96% -2.32% -2.37% -0.26% 0.65% 1.03% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.85 21.59 21.84 18.50 17.06 16.09 18.57 1.00%
EPS -4.45 -3.93 -1.60 -1.63 -0.18 0.46 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.69 0.69 0.70 0.70 0.71 -4.75%
Adjusted Per Share Value based on latest NOSH - 2,116,225
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.85 21.59 21.84 18.50 17.06 16.04 16.35 9.95%
EPS -4.45 -3.93 -1.60 -1.63 -0.18 0.46 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.69 0.69 0.70 0.6978 0.6253 3.66%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.03 0.035 0.045 0.045 0.06 0.07 0.055 -
P/RPS 0.16 0.16 0.21 0.24 0.35 0.43 0.30 -34.25%
P/EPS -0.67 -0.89 -2.81 -2.75 -33.51 15.32 7.49 -
EY -148.43 -112.36 -35.60 -36.32 -2.98 6.53 13.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.07 0.07 0.09 0.10 0.08 -26.92%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 29/11/21 30/09/21 31/05/21 25/02/21 27/11/20 -
Price 0.025 0.04 0.04 0.045 0.055 0.065 0.065 -
P/RPS 0.13 0.19 0.18 0.24 0.32 0.40 0.35 -48.35%
P/EPS -0.56 -1.02 -2.50 -2.75 -30.72 14.22 8.85 -
EY -178.12 -98.31 -40.05 -36.32 -3.26 7.03 11.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.06 0.06 0.07 0.08 0.09 0.09 -41.79%

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