[XDL] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -3721.1%
YoY- -1119.24%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 255,984 248,410 252,226 186,969 474,039 218,158 273,336 -1.00%
PBT 3,634 -7,371 -46,448 10,950 52,790 15,172 11,791 -16.54%
Tax -294 -806 2,162 -6,605 -23,747 -4,806 -3,714 -32.27%
NP 3,340 -8,177 -44,286 4,345 29,043 10,366 8,077 -12.69%
-
NP to SH 3,340 -8,177 -44,286 4,345 29,043 10,366 8,077 -12.69%
-
Tax Rate 8.09% - - 60.32% 44.98% 31.68% 31.50% -
Total Cost 252,644 256,587 296,512 182,624 444,996 207,792 265,259 -0.74%
-
Net Worth 1,290,897 1,290,897 1,396,708 1,476,722 1,443,905 1,155,562 1,258,789 0.38%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Net Worth 1,290,897 1,290,897 1,396,708 1,476,722 1,443,905 1,155,562 1,258,789 0.38%
NOSH 2,116,225 2,116,225 2,116,225 2,116,225 1,804,883 1,662,098 673,870 19.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
NP Margin 1.30% -3.29% -17.56% 2.32% 6.13% 4.75% 2.95% -
ROE 0.26% -0.63% -3.17% 0.29% 2.01% 0.90% 0.64% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 12.10 11.74 11.92 8.86 26.26 15.41 40.56 -16.96%
EPS 0.16 -0.39 -2.09 0.22 1.61 0.75 1.20 -26.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.66 0.70 0.80 0.816 1.868 -15.80%
Adjusted Per Share Value based on latest NOSH - 2,116,225
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 12.10 11.74 11.92 8.84 22.40 10.31 12.92 -1.00%
EPS 0.16 -0.39 -2.09 0.21 1.37 0.49 0.38 -12.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.66 0.6978 0.6823 0.546 0.5948 0.38%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 -
Price 0.025 0.025 0.035 0.07 0.115 0.14 0.26 -
P/RPS 0.21 0.21 0.29 0.79 0.44 0.91 0.64 -15.73%
P/EPS 15.84 -6.47 -1.67 33.99 7.15 19.13 21.69 -4.71%
EY 6.31 -15.46 -59.79 2.94 13.99 5.23 4.61 4.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.04 0.05 0.10 0.14 0.17 0.14 -17.51%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 29/02/24 28/02/23 25/02/22 25/02/21 24/02/20 21/08/18 15/08/17 -
Price 0.025 0.03 0.04 0.065 0.165 0.195 0.235 -
P/RPS 0.21 0.26 0.34 0.73 0.63 1.27 0.58 -14.45%
P/EPS 15.84 -7.76 -1.91 31.56 10.25 26.64 19.61 -3.22%
EY 6.31 -12.88 -52.32 3.17 9.75 3.75 5.10 3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.05 0.06 0.09 0.21 0.24 0.13 -16.56%

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