[XDL] YoY Annualized Quarter Result on 31-Mar-2023

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- -22.54%
YoY- 76.45%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 30/09/23 31/03/23 31/03/19 30/06/19 31/12/18 CAGR
Revenue 536,886 499,057 444,140 428,993 387,344 452,704 454,259 3.08%
PBT -12,416 3,019 1,408 -19,312 33,640 49,770 32,494 -
Tax 255 -447 -308 -728 -13,796 -24,030 -11,692 -
NP -12,161 2,572 1,100 -20,040 19,844 25,740 20,802 -
-
NP to SH -12,161 2,572 1,100 -20,040 19,844 25,740 20,802 -
-
Tax Rate - 14.81% 21.88% - 41.01% 48.28% 35.98% -
Total Cost 549,047 496,485 443,040 449,033 367,500 426,964 433,457 4.39%
-
Net Worth 1,269,735 1,290,897 1,290,897 1,290,897 1,407,807 1,425,856 1,407,807 -1.85%
Dividend
30/06/24 31/03/24 30/09/23 31/03/23 31/03/19 30/06/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 30/09/23 31/03/23 31/03/19 30/06/19 31/12/18 CAGR
Net Worth 1,269,735 1,290,897 1,290,897 1,290,897 1,407,807 1,425,856 1,407,807 -1.85%
NOSH 2,116,225 2,116,225 2,116,225 2,116,225 1,804,883 1,804,883 1,804,883 2.93%
Ratio Analysis
30/06/24 31/03/24 30/09/23 31/03/23 31/03/19 30/06/19 31/12/18 CAGR
NP Margin -2.27% 0.52% 0.25% -4.67% 5.12% 5.69% 4.58% -
ROE -0.96% 0.20% 0.09% -1.55% 1.41% 1.81% 1.48% -
Per Share
30/06/24 31/03/24 30/09/23 31/03/23 31/03/19 30/06/19 31/12/18 CAGR
RPS 25.37 23.58 20.99 20.27 21.46 25.08 25.17 0.14%
EPS -0.58 0.12 0.04 -0.95 1.08 1.42 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.61 0.61 0.61 0.78 0.79 0.78 -4.65%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/06/24 31/03/24 30/09/23 31/03/23 31/03/19 30/06/19 31/12/18 CAGR
RPS 25.27 23.49 20.91 20.20 18.23 21.31 21.38 3.08%
EPS -0.57 0.12 0.05 -0.94 0.93 1.21 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5977 0.6077 0.6077 0.6077 0.6627 0.6712 0.6627 -1.85%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 30/09/23 31/03/23 31/03/19 30/06/19 31/12/18 CAGR
Date 28/06/24 29/03/24 29/09/23 31/03/23 29/03/19 28/06/19 31/12/18 -
Price 0.03 0.025 0.02 0.025 0.09 0.08 0.12 -
P/RPS 0.12 0.11 0.10 0.12 0.42 0.32 0.48 -22.27%
P/EPS -5.22 20.57 38.48 -2.64 8.19 5.61 10.41 -
EY -19.16 4.86 2.60 -37.88 12.22 17.83 9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.04 0.03 0.04 0.12 0.10 0.15 -18.10%
Price Multiplier on Announcement Date
30/06/24 31/03/24 30/09/23 31/03/23 31/03/19 30/06/19 31/12/18 CAGR
Date 30/08/24 30/05/24 30/11/23 31/05/23 29/05/19 23/08/19 22/02/19 -
Price 0.025 0.03 0.025 0.025 0.085 0.09 0.12 -
P/RPS 0.10 0.13 0.12 0.12 0.40 0.36 0.48 -24.80%
P/EPS -4.35 24.68 48.10 -2.64 7.73 6.31 10.41 -
EY -22.99 4.05 2.08 -37.88 12.93 15.85 9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.05 0.04 0.04 0.11 0.11 0.15 -21.35%

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