[XDL] YoY TTM Result on 31-Dec-2022 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 26.85%
YoY- -24.11%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 458,898 450,277 456,812 339,497 474,039 487,244 548,937 -2.71%
PBT -7,574 -107,137 -90,554 21,273 52,790 28,232 18,346 -
Tax -2,521 3,856 7,335 -11,631 -23,747 -9,356 -6,320 -13.17%
NP -10,095 -103,281 -83,219 9,642 29,043 18,876 12,026 -
-
NP to SH -10,095 -103,281 -83,219 9,642 29,043 18,876 12,026 -
-
Tax Rate - - - 54.67% 44.98% 33.14% 34.45% -
Total Cost 468,993 553,558 540,031 329,855 444,996 468,368 536,911 -2.05%
-
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 -2.20% -22.94% -18.22% 2.84% 6.13% 3.87% 2.19% -
ROE -0.78% -8.00% -5.96% 0.65% 2.01% 1.63% 0.96% -
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 21.68 21.28 21.59 16.09 26.26 34.41 81.46 -18.40%
EPS -0.48 -4.88 -3.93 0.46 1.61 1.33 1.78 -
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 21.60 21.20 21.50 15.98 22.32 22.94 25.84 -2.71%
EPS -0.48 -4.86 -3.92 0.45 1.37 0.89 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6077 0.6077 0.6575 0.6952 0.6797 0.544 0.5926 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 0.12 0.12 0.16 0.43 0.44 0.41 0.32 -13.99%
P/EPS -5.24 -0.51 -0.89 15.32 7.15 10.50 14.57 -
EY -19.08 -195.22 -112.36 6.53 13.99 9.52 6.86 -
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 0.12 0.14 0.19 0.40 0.63 0.57 0.29 -12.68%
P/EPS -5.24 -0.61 -1.02 14.22 10.25 14.63 13.17 -
EY -19.08 -162.68 -98.31 7.03 9.75 6.84 7.59 -
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