[XDL] YoY Cumulative Quarter Result on 30-Sep-2023

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023
Profit Trend
QoQ- 101.27%
YoY- 147.01%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 30/09/23 31/03/23 30/06/23 31/03/19 CAGR
Revenue 644,415 492,146 332,705 111,035 321,745 451,324 96,836 41.08%
PBT -34,527 -11,382 2,013 352 -14,484 -18,579 8,410 -
Tax 1,287 234 -298 -77 -546 -3,033 -3,449 -
NP -33,240 -11,148 1,715 275 -15,030 -21,612 4,961 -
-
NP to SH -33,240 -11,148 1,715 275 -15,030 -21,612 4,961 -
-
Tax Rate - - 14.80% 21.88% - - 41.01% -
Total Cost 677,655 503,294 330,990 110,760 336,775 472,936 91,875 43.74%
-
Net Worth 1,249,146 1,269,735 1,290,897 1,290,897 1,290,897 1,290,897 1,407,807 -2.14%
Dividend
30/09/24 30/06/24 31/03/24 30/09/23 31/03/23 30/06/23 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 30/09/23 31/03/23 30/06/23 31/03/19 CAGR
Net Worth 1,249,146 1,269,735 1,290,897 1,290,897 1,290,897 1,290,897 1,407,807 -2.14%
NOSH 2,117,197 2,116,225 2,116,225 2,116,225 2,116,225 2,116,225 1,804,883 2.94%
Ratio Analysis
30/09/24 30/06/24 31/03/24 30/09/23 31/03/23 30/06/23 31/03/19 CAGR
NP Margin -5.16% -2.27% 0.52% 0.25% -4.67% -4.79% 5.12% -
ROE -2.66% -0.88% 0.13% 0.02% -1.16% -1.67% 0.35% -
Per Share
30/09/24 30/06/24 31/03/24 30/09/23 31/03/23 30/06/23 31/03/19 CAGR
RPS 30.44 23.26 15.72 5.25 15.20 21.33 5.37 37.03%
EPS -1.57 -0.53 0.08 0.01 -0.71 -1.02 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.61 0.61 0.61 0.61 0.78 -4.94%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/24 30/06/24 31/03/24 30/09/23 31/03/23 30/06/23 31/03/19 CAGR
RPS 30.34 23.17 15.66 5.23 15.15 21.25 4.56 41.07%
EPS -1.56 -0.52 0.08 0.01 -0.71 -1.02 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.588 0.5977 0.6077 0.6077 0.6077 0.6077 0.6627 -2.14%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 30/09/23 31/03/23 30/06/23 31/03/19 CAGR
Date 30/09/24 28/06/24 29/03/24 29/09/23 31/03/23 30/06/23 29/03/19 -
Price 0.02 0.03 0.025 0.02 0.025 0.02 0.09 -
P/RPS 0.07 0.13 0.16 0.38 0.16 0.09 1.68 -43.84%
P/EPS -1.27 -5.69 30.85 153.91 -3.52 -1.96 32.74 -
EY -78.50 -17.56 3.24 0.65 -28.41 -51.06 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.05 0.04 0.03 0.04 0.03 0.12 -22.25%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 30/09/23 31/03/23 30/06/23 31/03/19 CAGR
Date 29/11/24 30/08/24 30/05/24 30/11/23 31/05/23 29/08/23 29/05/19 -
Price 0.02 0.025 0.03 0.025 0.025 0.015 0.085 -
P/RPS 0.07 0.11 0.19 0.48 0.16 0.07 1.58 -43.21%
P/EPS -1.27 -4.75 37.02 192.38 -3.52 -1.47 30.92 -
EY -78.50 -21.07 2.70 0.52 -28.41 -68.08 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.05 0.04 0.04 0.02 0.11 -21.01%

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