[XDL] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 1.97%
YoY- -347.78%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 454,093 398,968 456,812 462,198 391,555 361,098 339,497 21.46%
PBT -146,214 -103,264 -90,554 -34,230 -33,156 5,164 21,273 -
Tax 6,824 9,030 7,335 324 -1,432 -8,953 -11,631 -
NP -139,390 -94,234 -83,219 -33,906 -34,588 -3,789 9,642 -
-
NP to SH -139,390 -94,234 -83,219 -33,906 -34,588 -3,789 9,642 -
-
Tax Rate - - - - - 173.37% 54.67% -
Total Cost 593,483 493,202 540,031 496,104 426,143 364,887 329,855 48.08%
-
Net Worth 1,290,897 1,396,708 1,396,708 1,460,195 1,460,195 1,481,357 1,476,722 -8.59%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,290,897 1,396,708 1,396,708 1,460,195 1,460,195 1,481,357 1,476,722 -8.59%
NOSH 2,116,225 2,116,225 2,116,225 2,116,225 2,116,225 2,116,225 2,116,225 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -30.70% -23.62% -18.22% -7.34% -8.83% -1.05% 2.84% -
ROE -10.80% -6.75% -5.96% -2.32% -2.37% -0.26% 0.65% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.46 18.85 21.59 21.84 18.50 17.06 16.09 21.23%
EPS -6.59 -4.45 -3.93 -1.60 -1.63 -0.18 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.66 0.66 0.69 0.69 0.70 0.70 -8.78%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.38 18.78 21.50 21.76 18.43 17.00 15.98 21.48%
EPS -6.56 -4.44 -3.92 -1.60 -1.63 -0.18 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6077 0.6575 0.6575 0.6874 0.6874 0.6974 0.6952 -8.60%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.02 0.03 0.035 0.045 0.045 0.06 0.07 -
P/RPS 0.09 0.16 0.16 0.21 0.24 0.35 0.43 -64.84%
P/EPS -0.30 -0.67 -0.89 -2.81 -2.75 -33.51 15.32 -
EY -329.34 -148.43 -112.36 -35.60 -36.32 -2.98 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.05 0.05 0.07 0.07 0.09 0.10 -55.28%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 25/02/22 29/11/21 30/09/21 31/05/21 25/02/21 -
Price 0.02 0.025 0.04 0.04 0.045 0.055 0.065 -
P/RPS 0.09 0.13 0.19 0.18 0.24 0.32 0.40 -63.10%
P/EPS -0.30 -0.56 -1.02 -2.50 -2.75 -30.72 14.22 -
EY -329.34 -178.12 -98.31 -40.05 -36.32 -3.26 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.06 0.06 0.07 0.08 0.09 -52.02%

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