Highlights

[XDL] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 13-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -79.58%    YoY -     -65.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 503,834 352,960 228,233 110,909 544,812 395,963 257,588 56.08%
  QoQ % 42.75% 54.65% 105.78% -79.64% 37.59% 53.72% -
  Horiz. % 195.60% 137.03% 88.60% 43.06% 211.51% 153.72% 100.00%
PBT 11,270 7,572 4,715 2,206 12,370 10,711 7,122 35.61%
  QoQ % 48.84% 60.59% 113.74% -82.17% 15.49% 50.39% -
  Horiz. % 158.24% 106.32% 66.20% 30.97% 173.69% 150.39% 100.00%
Tax -4,336 -2,753 -1,730 -818 -5,572 -3,958 -2,598 40.48%
  QoQ % -57.50% -59.13% -111.49% 85.32% -40.78% -52.35% -
  Horiz. % 166.90% 105.97% 66.59% 31.49% 214.47% 152.35% 100.00%
NP 6,934 4,819 2,985 1,388 6,798 6,753 4,524 32.76%
  QoQ % 43.89% 61.44% 115.06% -79.58% 0.67% 49.27% -
  Horiz. % 153.27% 106.52% 65.98% 30.68% 150.27% 149.27% 100.00%
NP to SH 6,934 4,819 2,985 1,388 6,798 6,753 4,524 32.76%
  QoQ % 43.89% 61.44% 115.06% -79.58% 0.67% 49.27% -
  Horiz. % 153.27% 106.52% 65.98% 30.68% 150.27% 149.27% 100.00%
Tax Rate 38.47 % 36.36 % 36.69 % 37.08 % 45.04 % 36.95 % 36.48 % 3.59%
  QoQ % 5.80% -0.90% -1.05% -17.67% 21.89% 1.29% -
  Horiz. % 105.46% 99.67% 100.58% 101.64% 123.46% 101.29% 100.00%
Total Cost 496,900 348,141 225,248 109,521 538,014 389,210 253,064 56.48%
  QoQ % 42.73% 54.56% 105.67% -79.64% 38.23% 53.80% -
  Horiz. % 196.35% 137.57% 89.01% 43.28% 212.60% 153.80% 100.00%
Net Worth 1,239,921 1,239,920 1,248,272 1,276,960 1,258,888 1,252,374 1,229,599 0.56%
  QoQ % 0.00% -0.67% -2.25% 1.44% 0.52% 1.85% -
  Horiz. % 100.84% 100.84% 101.52% 103.85% 102.38% 101.85% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,239,921 1,239,920 1,248,272 1,276,960 1,258,888 1,252,374 1,229,599 0.56%
  QoQ % 0.00% -0.67% -2.25% 1.44% 0.52% 1.85% -
  Horiz. % 100.84% 100.84% 101.52% 103.85% 102.38% 101.85% 100.00%
NOSH 2,695,482 2,695,479 2,713,636 2,775,999 2,517,777 1,227,818 1,160,000 74.99%
  QoQ % 0.00% -0.67% -2.25% 10.26% 105.06% 5.85% -
  Horiz. % 232.37% 232.37% 233.93% 239.31% 217.05% 105.85% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.38 % 1.37 % 1.31 % 1.25 % 1.25 % 1.71 % 1.76 % -14.91%
  QoQ % 0.73% 4.58% 4.80% 0.00% -26.90% -2.84% -
  Horiz. % 78.41% 77.84% 74.43% 71.02% 71.02% 97.16% 100.00%
ROE 0.56 % 0.39 % 0.24 % 0.11 % 0.54 % 0.54 % 0.37 % 31.66%
  QoQ % 43.59% 62.50% 118.18% -79.63% 0.00% 45.95% -
  Horiz. % 151.35% 105.41% 64.86% 29.73% 145.95% 145.95% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.69 13.09 8.41 4.00 21.64 32.25 22.21 -10.82%
  QoQ % 42.78% 55.65% 110.25% -81.52% -32.90% 45.20% -
  Horiz. % 84.15% 58.94% 37.87% 18.01% 97.43% 145.20% 100.00%
EPS 0.26 0.18 0.11 0.05 0.27 0.55 0.39 -23.59%
  QoQ % 44.44% 63.64% 120.00% -81.48% -50.91% 41.03% -
  Horiz. % 66.67% 46.15% 28.21% 12.82% 69.23% 141.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4600 0.4600 0.4600 0.4600 0.5000 1.0200 1.0600 -42.54%
  QoQ % 0.00% 0.00% 0.00% -8.00% -50.98% -3.77% -
  Horiz. % 43.40% 43.40% 43.40% 43.40% 47.17% 96.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.61 13.04 8.43 4.10 20.12 14.63 9.51 56.13%
  QoQ % 42.71% 54.69% 105.61% -79.62% 37.53% 53.84% -
  Horiz. % 195.69% 137.12% 88.64% 43.11% 211.57% 153.84% 100.00%
EPS 0.26 0.18 0.11 0.05 0.25 0.25 0.17 32.57%
  QoQ % 44.44% 63.64% 120.00% -80.00% 0.00% 47.06% -
  Horiz. % 152.94% 105.88% 64.71% 29.41% 147.06% 147.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4580 0.4580 0.4611 0.4717 0.4650 0.4626 0.4542 0.55%
  QoQ % 0.00% -0.67% -2.25% 1.44% 0.52% 1.85% -
  Horiz. % 100.84% 100.84% 101.52% 103.85% 102.38% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0250 0.0300 0.0350 0.0500 0.1000 0.1200 0.1350 -
P/RPS 0.13 0.23 0.42 1.25 0.46 0.37 0.61 -64.15%
  QoQ % -43.48% -45.24% -66.40% 171.74% 24.32% -39.34% -
  Horiz. % 21.31% 37.70% 68.85% 204.92% 75.41% 60.66% 100.00%
P/EPS 9.72 16.78 31.82 100.00 37.04 21.82 34.62 -56.96%
  QoQ % -42.07% -47.27% -68.18% 169.98% 69.75% -36.97% -
  Horiz. % 28.08% 48.47% 91.91% 288.85% 106.99% 63.03% 100.00%
EY 10.29 5.96 3.14 1.00 2.70 4.58 2.89 132.28%
  QoQ % 72.65% 89.81% 214.00% -62.96% -41.05% 58.48% -
  Horiz. % 356.06% 206.23% 108.65% 34.60% 93.43% 158.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.05 0.07 0.08 0.11 0.20 0.12 0.13 -46.96%
  QoQ % -28.57% -12.50% -27.27% -45.00% 66.67% -7.69% -
  Horiz. % 38.46% 53.85% 61.54% 84.62% 153.85% 92.31% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 25/08/16 13/05/16 29/02/16 20/11/15 27/08/15 -
Price 0.0300 0.0250 0.0350 0.0400 0.0500 0.1100 0.1700 -
P/RPS 0.16 0.19 0.42 1.00 0.23 0.34 0.77 -64.75%
  QoQ % -15.79% -54.76% -58.00% 334.78% -32.35% -55.84% -
  Horiz. % 20.78% 24.68% 54.55% 129.87% 29.87% 44.16% 100.00%
P/EPS 11.66 13.98 31.82 80.00 18.52 20.00 43.59 -58.32%
  QoQ % -16.60% -56.07% -60.22% 331.97% -7.40% -54.12% -
  Horiz. % 26.75% 32.07% 73.00% 183.53% 42.49% 45.88% 100.00%
EY 8.57 7.15 3.14 1.25 5.40 5.00 2.29 140.08%
  QoQ % 19.86% 127.71% 151.20% -76.85% 8.00% 118.34% -
  Horiz. % 374.24% 312.23% 137.12% 54.59% 235.81% 218.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.07 0.05 0.08 0.09 0.10 0.11 0.16 -42.22%
  QoQ % 40.00% -37.50% -11.11% -10.00% -9.09% -31.25% -
  Horiz. % 43.75% 31.25% 50.00% 56.25% 62.50% 68.75% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers