[XDL] QoQ TTM 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- -29.54%
YoY- -66.8%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 462,198 391,555 361,098 339,497 346,021 400,215 460,591 0.23%
PBT -34,230 -33,156 5,164 21,273 25,683 38,228 52,732 -
Tax 324 -1,432 -8,953 -11,631 -11,999 -16,758 -23,731 -
NP -33,906 -34,588 -3,789 9,642 13,684 21,470 29,001 -
-
NP to SH -33,906 -34,588 -3,789 9,642 13,684 21,470 29,001 -
-
Tax Rate - - 173.37% 54.67% 46.72% 43.84% 45.00% -
Total Cost 496,104 426,143 364,887 329,855 332,337 378,745 431,590 9.72%
-
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 -7.34% -8.83% -1.05% 2.84% 3.95% 5.36% 6.30% -
ROE -2.32% -2.37% -0.26% 0.65% 1.03% 1.49% 2.01% -
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 21.84 18.50 17.06 16.09 18.57 22.17 25.52 -9.85%
EPS -1.60 -1.63 -0.18 0.46 0.73 1.19 1.61 -
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 21.76 18.43 17.00 15.98 16.29 18.84 21.68 0.24%
EPS -1.60 -1.63 -0.18 0.45 0.64 1.01 1.37 -
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 0.21 0.24 0.35 0.43 0.30 0.25 0.41 -35.95%
P/EPS -2.81 -2.75 -33.51 15.32 7.49 4.62 6.53 -
EY -35.60 -36.32 -2.98 6.53 13.35 21.63 15.30 -
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 0.18 0.24 0.32 0.40 0.35 0.34 0.24 -17.43%
P/EPS -2.50 -2.75 -30.72 14.22 8.85 6.30 3.73 -
EY -40.05 -36.32 -3.26 7.03 11.30 15.86 26.78 -
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