[XDL] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -163.94%
YoY- -119.09%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 399,161 389,277 477,794 451,224 557,792 470,613 527,950 -4.20%
PBT -89,220 4,257 52,407 33,241 26,810 10,096 14,281 -
Tax 4,136 -9,813 -23,297 -11,448 -8,448 -3,670 -5,277 -
NP -85,084 -5,556 29,110 21,793 18,362 6,425 9,004 -
-
NP to SH -85,084 -5,556 29,110 21,793 18,362 6,425 9,004 -
-
Tax Rate - 230.51% 44.45% 34.44% 31.51% 36.35% 36.95% -
Total Cost 484,245 394,833 448,684 429,430 539,429 464,188 518,946 -1.05%
-
Net Worth 1,396,708 1,481,357 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 1.69%
Dividend
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,396,708 1,481,357 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 1.69%
NOSH 2,116,225 2,116,225 1,804,883 1,804,883 673,870 2,695,482 1,227,818 8.73%
Ratio Analysis
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -21.32% -1.43% 6.09% 4.83% 3.29% 1.37% 1.71% -
ROE -6.09% -0.38% 2.02% 1.60% 1.45% 0.52% 0.72% -
Per Share
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 18.86 18.39 26.47 25.68 82.77 17.46 43.00 -11.90%
EPS -4.03 -0.28 1.61 1.44 2.72 0.24 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.70 0.80 0.777 1.876 0.46 1.02 -6.47%
Adjusted Per Share Value based on latest NOSH - 2,116,225
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 18.86 18.39 22.58 21.32 26.36 22.24 24.95 -4.21%
EPS -4.03 -0.28 1.38 1.03 0.87 0.30 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.70 0.6823 0.6452 0.5974 0.5859 0.5918 1.69%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.03 0.06 0.105 0.145 0.29 0.03 0.12 -
P/RPS 0.16 0.33 0.40 0.56 0.35 0.17 0.28 -8.24%
P/EPS -0.75 -22.85 6.51 11.69 10.64 12.59 16.36 -
EY -134.02 -4.38 15.36 8.55 9.40 7.95 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.09 0.13 0.19 0.15 0.07 0.12 -12.59%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/05/22 31/05/21 23/06/20 23/11/18 30/11/17 25/11/16 20/11/15 -
Price 0.025 0.055 0.06 0.115 0.285 0.025 0.11 -
P/RPS 0.13 0.30 0.23 0.45 0.34 0.14 0.26 -10.10%
P/EPS -0.62 -20.95 3.72 9.27 10.46 10.49 15.00 -
EY -160.82 -4.77 26.88 10.78 9.56 9.53 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.08 0.07 0.15 0.15 0.05 0.11 -14.40%

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