Highlights

[XDL] QoQ Quarter Result on 2015-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -97.98%    YoY -     -99.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 124,727 117,324 110,909 148,849 138,375 155,046 102,542 13.91%
  QoQ % 6.31% 5.78% -25.49% 7.57% -10.75% 51.20% -
  Horiz. % 121.64% 114.42% 108.16% 145.16% 134.94% 151.20% 100.00%
PBT 2,857 2,509 2,206 1,659 3,589 1,279 5,843 -37.85%
  QoQ % 13.87% 13.74% 32.97% -53.78% 180.61% -78.11% -
  Horiz. % 48.90% 42.94% 37.75% 28.39% 61.42% 21.89% 100.00%
Tax -1,023 -912 -818 -1,614 -1,360 -788 -1,810 -31.57%
  QoQ % -12.17% -11.49% 49.32% -18.68% -72.59% 56.46% -
  Horiz. % 56.52% 50.39% 45.19% 89.17% 75.14% 43.54% 100.00%
NP 1,834 1,597 1,388 45 2,229 491 4,033 -40.78%
  QoQ % 14.84% 15.06% 2,984.44% -97.98% 353.97% -87.83% -
  Horiz. % 45.47% 39.60% 34.42% 1.12% 55.27% 12.17% 100.00%
NP to SH 1,834 1,597 1,388 45 2,229 491 4,033 -40.78%
  QoQ % 14.84% 15.06% 2,984.44% -97.98% 353.97% -87.83% -
  Horiz. % 45.47% 39.60% 34.42% 1.12% 55.27% 12.17% 100.00%
Tax Rate 35.81 % 36.35 % 37.08 % 97.29 % 37.89 % 61.61 % 30.98 % 10.11%
  QoQ % -1.49% -1.97% -61.89% 156.77% -38.50% 98.87% -
  Horiz. % 115.59% 117.33% 119.69% 314.04% 122.30% 198.87% 100.00%
Total Cost 122,893 115,727 109,521 148,804 136,146 154,555 98,509 15.84%
  QoQ % 6.19% 5.67% -26.40% 9.30% -11.91% 56.89% -
  Horiz. % 124.75% 117.48% 111.18% 151.06% 138.21% 156.89% 100.00%
Net Worth 1,239,920 1,224,366 1,276,960 655,588 1,337,399 1,301,149 0 -
  QoQ % 1.27% -4.12% 94.78% -50.98% 2.79% 0.00% -
  Horiz. % 95.29% 94.10% 98.14% 50.39% 102.79% 100.00% -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,239,920 1,224,366 1,276,960 655,588 1,337,399 1,301,149 0 -
  QoQ % 1.27% -4.12% 94.78% -50.98% 2.79% 0.00% -
  Horiz. % 95.29% 94.10% 98.14% 50.39% 102.79% 100.00% -
NOSH 2,695,479 2,661,666 2,775,999 1,311,176 1,311,176 1,227,500 1,164,761 74.69%
  QoQ % 1.27% -4.12% 111.72% 0.00% 6.82% 5.39% -
  Horiz. % 231.42% 228.52% 238.33% 112.57% 112.57% 105.39% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.47 % 1.36 % 1.25 % 0.03 % 1.61 % 0.32 % 3.93 % -47.99%
  QoQ % 8.09% 8.80% 4,066.67% -98.14% 403.12% -91.86% -
  Horiz. % 37.40% 34.61% 31.81% 0.76% 40.97% 8.14% 100.00%
ROE 0.15 % 0.13 % 0.11 % 0.01 % 0.17 % 0.04 % - % -
  QoQ % 15.38% 18.18% 1,000.00% -94.12% 325.00% 0.00% -
  Horiz. % 375.00% 325.00% 275.00% 25.00% 425.00% 100.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.63 4.41 4.00 11.35 10.55 12.63 8.80 -34.75%
  QoQ % 4.99% 10.25% -64.76% 7.58% -16.47% 43.52% -
  Horiz. % 52.61% 50.11% 45.45% 128.98% 119.89% 143.52% 100.00%
EPS 0.07 0.06 0.05 0.00 0.17 0.04 0.18 -46.63%
  QoQ % 16.67% 20.00% 0.00% 0.00% 325.00% -77.78% -
  Horiz. % 38.89% 33.33% 27.78% 0.00% 94.44% 22.22% 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 0.5000 1.0200 1.0600 0.0000 -
  QoQ % 0.00% 0.00% -8.00% -50.98% -3.77% 0.00% -
  Horiz. % 43.40% 43.40% 43.40% 47.17% 96.23% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.91 6.50 6.14 8.25 7.67 8.59 5.68 13.92%
  QoQ % 6.31% 5.86% -25.58% 7.56% -10.71% 51.23% -
  Horiz. % 121.65% 114.44% 108.10% 145.25% 135.04% 151.23% 100.00%
EPS 0.10 0.09 0.08 0.00 0.12 0.03 0.22 -40.80%
  QoQ % 11.11% 12.50% 0.00% 0.00% 300.00% -86.36% -
  Horiz. % 45.45% 40.91% 36.36% 0.00% 54.55% 13.64% 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 0.6870 0.6784 0.7075 0.3632 0.7410 0.7209 0.0000 -
  QoQ % 1.27% -4.11% 94.80% -50.99% 2.79% 0.00% -
  Horiz. % 95.30% 94.10% 98.14% 50.38% 102.79% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.0300 0.0350 0.0500 0.1000 0.1200 0.1350 0.1050 -
P/RPS 0.65 0.79 1.25 0.88 1.14 1.07 1.19 -33.11%
  QoQ % -17.72% -36.80% 42.05% -22.81% 6.54% -10.08% -
  Horiz. % 54.62% 66.39% 105.04% 73.95% 95.80% 89.92% 100.00%
P/EPS 44.09 58.33 100.00 2,913.73 70.59 337.50 30.32 28.27%
  QoQ % -24.41% -41.67% -96.57% 4,027.68% -79.08% 1,013.13% -
  Horiz. % 145.42% 192.38% 329.82% 9,609.93% 232.82% 1,113.13% 100.00%
EY 2.27 1.71 1.00 0.03 1.42 0.30 3.30 -22.02%
  QoQ % 32.75% 71.00% 3,233.33% -97.89% 373.33% -90.91% -
  Horiz. % 68.79% 51.82% 30.30% 0.91% 43.03% 9.09% 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 0.08 0.11 0.20 0.12 0.13 0.00 -
  QoQ % -12.50% -27.27% -45.00% 66.67% -7.69% 0.00% -
  Horiz. % 53.85% 61.54% 84.62% 153.85% 92.31% 100.00% -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 13/05/16 29/02/16 20/11/15 27/08/15 28/05/15 -
Price 0.0250 0.0350 0.0400 0.0500 0.1100 0.1700 0.1100 -
P/RPS 0.54 0.79 1.00 0.44 1.04 1.35 1.25 -42.77%
  QoQ % -31.65% -21.00% 127.27% -57.69% -22.96% 8.00% -
  Horiz. % 43.20% 63.20% 80.00% 35.20% 83.20% 108.00% 100.00%
P/EPS 36.74 58.33 80.00 1,456.86 64.71 425.00 31.77 10.15%
  QoQ % -37.01% -27.09% -94.51% 2,151.37% -84.77% 1,237.74% -
  Horiz. % 115.64% 183.60% 251.81% 4,585.65% 203.68% 1,337.74% 100.00%
EY 2.72 1.71 1.25 0.07 1.55 0.24 3.15 -9.30%
  QoQ % 59.06% 36.80% 1,685.71% -95.48% 545.83% -92.38% -
  Horiz. % 86.35% 54.29% 39.68% 2.22% 49.21% 7.62% 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 0.08 0.09 0.10 0.11 0.16 0.00 -
  QoQ % -37.50% -11.11% -10.00% -9.09% -31.25% 0.00% -
  Horiz. % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

431  153  436  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.49+0.04 
 SAPNRG 0.105+0.01 
 AGES-PA 0.010.00 
 LAMBO 0.010.00 
 ARMADA 0.18+0.015 
 VELESTO 0.175+0.015 
 MINETEC 0.185+0.015 
 HSI-H8M 0.495-0.11 
 KNM 0.16+0.015 
 ALAM 0.085+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers