[XDL] YoY Annual (Unaudited) Result on 30-Jun-2022 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
YoY- -303.0%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Revenue 451,324 454,093 391,555 626,567 454,259 542,422 503,834 -1.67%
PBT -18,579 -146,214 -33,156 63,113 32,494 24,851 11,270 -
Tax -3,033 6,824 -1,432 -28,773 -11,692 -8,264 -4,336 -5.35%
NP -21,612 -139,390 -34,588 34,340 20,802 16,587 6,934 -
-
NP to SH -21,612 -139,390 -34,588 34,340 20,802 16,587 6,934 -
-
Tax Rate - - - 45.59% 35.98% 33.25% 38.47% -
Total Cost 472,936 593,483 426,143 592,227 433,457 525,835 496,900 -0.75%
-
Net Worth 1,290,897 1,290,897 1,460,195 1,443,905 1,407,807 1,266,875 1,239,921 0.62%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,290,897 1,290,897 1,460,195 1,443,905 1,407,807 1,266,875 1,239,921 0.62%
NOSH 2,116,225 2,116,225 2,116,225 1,804,883 1,804,883 673,870 2,695,482 -3.65%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -4.79% -30.70% -8.83% 5.48% 4.58% 3.06% 1.38% -
ROE -1.67% -10.80% -2.37% 2.38% 1.48% 1.31% 0.56% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
RPS 21.33 21.46 18.50 34.72 25.17 40.25 18.69 2.05%
EPS -1.02 -6.59 -1.69 1.90 1.31 1.23 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.69 0.80 0.78 0.94 0.46 4.43%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
RPS 21.25 21.38 18.43 29.50 21.38 25.53 23.72 -1.67%
EPS -1.02 -6.56 -1.63 1.62 0.98 0.78 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6077 0.6077 0.6874 0.6797 0.6627 0.5964 0.5837 0.62%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 29/12/17 30/12/16 -
Price 0.02 0.02 0.045 0.055 0.12 0.29 0.025 -
P/RPS 0.09 0.09 0.24 0.16 0.48 0.72 0.13 -5.50%
P/EPS -1.96 -0.30 -2.75 2.89 10.41 23.56 9.72 -
EY -51.06 -329.34 -36.32 34.59 9.60 4.24 10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.07 0.07 0.15 0.31 0.05 -7.55%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Date 29/08/23 30/08/22 30/09/21 28/08/20 22/02/19 26/02/18 27/02/17 -
Price 0.015 0.02 0.045 0.075 0.12 0.19 0.03 -
P/RPS 0.07 0.09 0.24 0.22 0.48 0.47 0.16 -11.94%
P/EPS -1.47 -0.30 -2.75 3.94 10.41 15.44 11.66 -
EY -68.08 -329.34 -36.32 25.37 9.60 6.48 8.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.03 0.07 0.09 0.15 0.20 0.07 -17.53%

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