Highlights

[XDL] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -45.85%    YoY -     170.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 542,422 418,344 273,336 133,743 503,834 352,960 228,233 77.81%
  QoQ % 29.66% 53.05% 104.37% -73.45% 42.75% 54.65% -
  Horiz. % 237.66% 183.30% 119.76% 58.60% 220.75% 154.65% 100.00%
PBT 24,851 20,108 11,791 5,445 11,270 7,572 4,715 201.94%
  QoQ % 23.59% 70.54% 116.55% -51.69% 48.84% 60.59% -
  Horiz. % 527.06% 426.47% 250.07% 115.48% 239.02% 160.59% 100.00%
Tax -8,264 -6,336 -3,714 -1,690 -4,336 -2,753 -1,730 182.83%
  QoQ % -30.43% -70.60% -119.76% 61.02% -57.50% -59.13% -
  Horiz. % 477.69% 366.24% 214.68% 97.69% 250.64% 159.13% 100.00%
NP 16,587 13,772 8,077 3,755 6,934 4,819 2,985 212.75%
  QoQ % 20.44% 70.51% 115.10% -45.85% 43.89% 61.44% -
  Horiz. % 555.68% 461.37% 270.59% 125.80% 232.29% 161.44% 100.00%
NP to SH 16,587 13,772 8,077 3,755 6,934 4,819 2,985 212.75%
  QoQ % 20.44% 70.51% 115.10% -45.85% 43.89% 61.44% -
  Horiz. % 555.68% 461.37% 270.59% 125.80% 232.29% 161.44% 100.00%
Tax Rate 33.25 % 31.51 % 31.50 % 31.04 % 38.47 % 36.36 % 36.69 % -6.34%
  QoQ % 5.52% 0.03% 1.48% -19.31% 5.80% -0.90% -
  Horiz. % 90.62% 85.88% 85.85% 84.60% 104.85% 99.10% 100.00%
Total Cost 525,835 404,572 265,259 129,988 496,900 348,141 225,248 75.71%
  QoQ % 29.97% 52.52% 104.06% -73.84% 42.73% 54.56% -
  Horiz. % 233.45% 179.61% 117.76% 57.71% 220.60% 154.56% 100.00%
Net Worth 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 0.99%
  QoQ % 0.21% 0.43% 0.93% 0.59% 0.00% -0.67% -
  Horiz. % 101.49% 101.27% 100.84% 99.91% 99.33% 99.33% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 0.99%
  QoQ % 0.21% 0.43% 0.93% 0.59% 0.00% -0.67% -
  Horiz. % 101.49% 101.27% 100.84% 99.91% 99.33% 99.33% 100.00%
NOSH 1,347,740 673,870 673,870 2,682,142 2,695,482 2,695,479 2,713,636 -37.21%
  QoQ % 100.00% 0.00% -74.88% -0.49% 0.00% -0.67% -
  Horiz. % 49.67% 24.83% 24.83% 98.84% 99.33% 99.33% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.06 % 3.29 % 2.95 % 2.81 % 1.38 % 1.37 % 1.31 % 75.78%
  QoQ % -6.99% 11.53% 4.98% 103.62% 0.73% 4.58% -
  Horiz. % 233.59% 251.15% 225.19% 214.50% 105.34% 104.58% 100.00%
ROE 1.31 % 1.09 % 0.64 % 0.30 % 0.56 % 0.39 % 0.24 % 209.05%
  QoQ % 20.18% 70.31% 113.33% -46.43% 43.59% 62.50% -
  Horiz. % 545.83% 454.17% 266.67% 125.00% 233.33% 162.50% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.25 62.08 40.56 4.99 18.69 13.09 8.41 183.19%
  QoQ % -35.16% 53.06% 712.83% -73.30% 42.78% 55.65% -
  Horiz. % 478.60% 738.17% 482.28% 59.33% 222.24% 155.65% 100.00%
EPS 1.23 2.04 1.20 0.14 0.26 0.18 0.11 397.85%
  QoQ % -39.71% 70.00% 757.14% -46.15% 44.44% 63.64% -
  Horiz. % 1,118.18% 1,854.55% 1,090.91% 127.27% 236.36% 163.64% 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 0.9400 1.8760 1.8680 0.4650 0.4600 0.4600 0.4600 60.82%
  QoQ % -49.89% 0.43% 301.72% 1.09% 0.00% 0.00% -
  Horiz. % 204.35% 407.83% 406.09% 101.09% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.04 15.45 10.10 4.94 18.61 13.04 8.43 77.84%
  QoQ % 29.71% 52.97% 104.45% -73.46% 42.71% 54.69% -
  Horiz. % 237.72% 183.27% 119.81% 58.60% 220.76% 154.69% 100.00%
EPS 0.61 0.51 0.30 0.14 0.26 0.18 0.11 212.32%
  QoQ % 19.61% 70.00% 114.29% -46.15% 44.44% 63.64% -
  Horiz. % 554.55% 463.64% 272.73% 127.27% 236.36% 163.64% 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 0.4679 0.4669 0.4650 0.4607 0.4580 0.4580 0.4611 0.98%
  QoQ % 0.21% 0.41% 0.93% 0.59% 0.00% -0.67% -
  Horiz. % 101.47% 101.26% 100.85% 99.91% 99.33% 99.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2900 0.2900 0.2600 0.0350 0.0250 0.0300 0.0350 -
P/RPS 0.72 0.47 0.64 0.70 0.13 0.23 0.42 43.10%
  QoQ % 53.19% -26.56% -8.57% 438.46% -43.48% -45.24% -
  Horiz. % 171.43% 111.90% 152.38% 166.67% 30.95% 54.76% 100.00%
P/EPS 23.56 14.19 21.69 25.00 9.72 16.78 31.82 -18.11%
  QoQ % 66.03% -34.58% -13.24% 157.20% -42.07% -47.27% -
  Horiz. % 74.04% 44.59% 68.16% 78.57% 30.55% 52.73% 100.00%
EY 4.24 7.05 4.61 4.00 10.29 5.96 3.14 22.10%
  QoQ % -39.86% 52.93% 15.25% -61.13% 72.65% 89.81% -
  Horiz. % 135.03% 224.52% 146.82% 127.39% 327.71% 189.81% 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 0.31 0.15 0.14 0.08 0.05 0.07 0.08 146.10%
  QoQ % 106.67% 7.14% 75.00% 60.00% -28.57% -12.50% -
  Horiz. % 387.50% 187.50% 175.00% 100.00% 62.50% 87.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 -
Price 0.1900 0.2850 0.2350 0.2700 0.0300 0.0250 0.0350 -
P/RPS 0.47 0.46 0.58 5.41 0.16 0.19 0.42 7.76%
  QoQ % 2.17% -20.69% -89.28% 3,281.25% -15.79% -54.76% -
  Horiz. % 111.90% 109.52% 138.10% 1,288.10% 38.10% 45.24% 100.00%
P/EPS 15.44 13.95 19.61 192.86 11.66 13.98 31.82 -38.17%
  QoQ % 10.68% -28.86% -89.83% 1,554.03% -16.60% -56.07% -
  Horiz. % 48.52% 43.84% 61.63% 606.10% 36.64% 43.93% 100.00%
EY 6.48 7.17 5.10 0.52 8.57 7.15 3.14 61.88%
  QoQ % -9.62% 40.59% 880.77% -93.93% 19.86% 127.71% -
  Horiz. % 206.37% 228.34% 162.42% 16.56% 272.93% 227.71% 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 0.20 0.15 0.13 0.58 0.07 0.05 0.08 83.89%
  QoQ % 33.33% 15.38% -77.59% 728.57% 40.00% -37.50% -
  Horiz. % 250.00% 187.50% 162.50% 725.00% 87.50% 62.50% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers