[XDL] YoY Annualized Quarter 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- 114.14%
YoY- 126.06%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Revenue 444,140 544,572 551,340 268,768 463,650 411,268 534,972 -2.82%
PBT 1,408 2,068 5,348 9,644 53,121 26,132 21,780 -34.36%
Tax -308 -4,408 -456 -7,480 -24,858 -7,936 -6,760 -37.80%
NP 1,100 -2,340 4,892 2,164 28,262 18,196 15,020 -33.09%
-
NP to SH 1,100 -2,340 4,892 2,164 28,262 18,196 15,020 -33.09%
-
Tax Rate 21.88% 213.15% 8.53% 77.56% 46.80% 30.37% 31.04% -
Total Cost 443,040 546,912 546,448 266,604 435,388 393,072 519,952 -2.43%
-
Net Worth 1,290,897 1,312,059 1,460,195 1,323,253 1,425,856 1,270,834 1,247,196 0.53%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Net Worth 1,290,897 1,312,059 1,460,195 1,323,253 1,425,856 1,270,834 1,247,196 0.53%
NOSH 2,116,225 2,116,225 2,116,225 2,075,615 1,804,883 1,352,307 2,682,142 -3.57%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
NP Margin 0.25% -0.43% 0.89% 0.81% 6.10% 4.42% 2.81% -
ROE 0.09% -0.18% 0.34% 0.16% 1.98% 1.43% 1.20% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 20.99 25.73 26.05 14.42 25.69 30.42 19.95 0.78%
EPS 0.04 -0.12 0.24 0.12 1.56 1.36 0.56 -33.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.69 0.71 0.79 0.94 0.465 4.26%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 20.99 25.73 26.05 12.70 21.91 19.43 25.28 -2.81%
EPS 0.04 -0.12 0.24 0.10 1.34 0.86 0.71 -35.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.69 0.6253 0.6738 0.6005 0.5893 0.53%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 -
Price 0.02 0.02 0.045 0.055 0.085 0.15 0.035 -
P/RPS 0.10 0.08 0.17 0.38 0.33 0.49 0.18 -8.64%
P/EPS 38.48 -18.09 19.47 47.37 5.43 11.14 6.25 32.23%
EY 2.60 -5.53 5.14 2.11 18.42 8.97 16.00 -24.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.07 0.08 0.11 0.16 0.08 -13.99%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 30/11/23 30/11/22 29/11/21 27/11/20 22/11/19 30/05/18 19/05/17 -
Price 0.025 0.025 0.04 0.065 0.08 0.125 0.27 -
P/RPS 0.12 0.10 0.15 0.45 0.31 0.41 1.35 -31.07%
P/EPS 48.10 -22.61 17.30 55.98 5.11 9.29 48.21 -0.03%
EY 2.08 -4.42 5.78 1.79 19.57 10.77 2.07 0.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.04 0.06 0.09 0.10 0.13 0.58 -33.71%

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