[XDL] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -0.14%
YoY- 36.71%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 339,497 346,021 400,215 460,591 474,039 463,579 462,453 -18.54%
PBT 21,273 25,683 38,228 52,732 52,790 47,404 42,207 -36.53%
Tax -11,631 -11,999 -16,758 -23,731 -23,747 -21,750 -18,901 -27.54%
NP 9,642 13,684 21,470 29,001 29,043 25,654 23,306 -44.32%
-
NP to SH 9,642 13,684 21,470 29,001 29,043 25,654 23,306 -44.32%
-
Tax Rate 54.67% 46.72% 43.84% 45.00% 44.98% 45.88% 44.78% -
Total Cost 329,855 332,337 378,745 431,590 444,996 437,925 439,147 -17.29%
-
Net Worth 1,476,722 1,323,253 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 2.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,476,722 1,323,253 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 2.35%
NOSH 2,116,225 2,075,615 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 11.13%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.84% 3.95% 5.36% 6.30% 6.13% 5.53% 5.04% -
ROE 0.65% 1.03% 1.49% 2.01% 2.01% 1.80% 1.63% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.09 18.57 22.17 25.52 26.26 25.68 25.62 -26.56%
EPS 0.46 0.73 1.19 1.61 1.61 1.42 1.29 -49.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.80 0.80 0.80 0.79 0.79 -7.71%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.98 16.29 18.84 21.68 22.32 21.82 21.77 -18.55%
EPS 0.45 0.64 1.01 1.37 1.37 1.21 1.10 -44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6229 0.6797 0.6797 0.6797 0.6712 0.6712 2.35%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.07 0.055 0.055 0.105 0.115 0.085 0.08 -
P/RPS 0.43 0.30 0.25 0.41 0.44 0.33 0.31 24.25%
P/EPS 15.32 7.49 4.62 6.53 7.15 5.98 6.20 82.27%
EY 6.53 13.35 21.63 15.30 13.99 16.72 16.14 -45.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.07 0.13 0.14 0.11 0.10 0.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 28/08/20 23/06/20 24/02/20 22/11/19 23/08/19 -
Price 0.065 0.065 0.075 0.06 0.165 0.08 0.09 -
P/RPS 0.40 0.35 0.34 0.24 0.63 0.31 0.35 9.26%
P/EPS 14.22 8.85 6.30 3.73 10.25 5.63 6.97 60.51%
EY 7.03 11.30 15.86 26.78 9.75 17.77 14.35 -37.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.09 0.07 0.21 0.10 0.11 -12.46%

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