Highlights

[XDL] QoQ 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 -     2,984.44%    YoY -     -65.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 150,874 124,727 117,324 110,909 148,849 138,375 155,046 -1.79%
  QoQ % 20.96% 6.31% 5.78% -25.49% 7.57% -10.75% -
  Horiz. % 97.31% 80.45% 75.67% 71.53% 96.00% 89.25% 100.00%
PBT 3,698 2,857 2,509 2,206 1,659 3,589 1,279 102.30%
  QoQ % 29.44% 13.87% 13.74% 32.97% -53.78% 180.61% -
  Horiz. % 289.13% 223.38% 196.17% 172.48% 129.71% 280.61% 100.00%
Tax -1,583 -1,023 -912 -818 -1,614 -1,360 -788 58.87%
  QoQ % -54.74% -12.17% -11.49% 49.32% -18.68% -72.59% -
  Horiz. % 200.89% 129.82% 115.74% 103.81% 204.82% 172.59% 100.00%
NP 2,115 1,834 1,597 1,388 45 2,229 491 163.57%
  QoQ % 15.32% 14.84% 15.06% 2,984.44% -97.98% 353.97% -
  Horiz. % 430.75% 373.52% 325.25% 282.69% 9.16% 453.97% 100.00%
NP to SH 2,115 1,834 1,597 1,388 45 2,229 491 163.57%
  QoQ % 15.32% 14.84% 15.06% 2,984.44% -97.98% 353.97% -
  Horiz. % 430.75% 373.52% 325.25% 282.69% 9.16% 453.97% 100.00%
Tax Rate 42.81 % 35.81 % 36.35 % 37.08 % 97.29 % 37.89 % 61.61 % -21.46%
  QoQ % 19.55% -1.49% -1.97% -61.89% 156.77% -38.50% -
  Horiz. % 69.49% 58.12% 59.00% 60.19% 157.91% 61.50% 100.00%
Total Cost 148,759 122,893 115,727 109,521 148,804 136,146 154,555 -2.50%
  QoQ % 21.05% 6.19% 5.67% -26.40% 9.30% -11.91% -
  Horiz. % 96.25% 79.51% 74.88% 70.86% 96.28% 88.09% 100.00%
Net Worth 1,239,921 1,239,920 1,224,366 1,276,960 655,588 1,337,399 1,301,149 -3.15%
  QoQ % 0.00% 1.27% -4.12% 94.78% -50.98% 2.79% -
  Horiz. % 95.29% 95.29% 94.10% 98.14% 50.39% 102.79% 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 1,224,366 1,276,960 655,588 1,337,399 1,301,149 -3.15%
  QoQ % 0.00% 1.27% -4.12% 94.78% -50.98% 2.79% -
  Horiz. % 95.29% 95.29% 94.10% 98.14% 50.39% 102.79% 100.00%
NOSH 2,695,482 2,695,479 2,661,666 2,775,999 1,311,176 1,311,176 1,227,500 68.54%
  QoQ % 0.00% 1.27% -4.12% 111.72% 0.00% 6.82% -
  Horiz. % 219.59% 219.59% 216.84% 226.15% 106.82% 106.82% 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 1.40 % 1.47 % 1.36 % 1.25 % 0.03 % 1.61 % 0.32 % 166.30%
  QoQ % -4.76% 8.09% 8.80% 4,066.67% -98.14% 403.12% -
  Horiz. % 437.50% 459.38% 425.00% 390.62% 9.38% 503.12% 100.00%
ROE 0.17 % 0.15 % 0.13 % 0.11 % 0.01 % 0.17 % 0.04 % 161.23%
  QoQ % 13.33% 15.38% 18.18% 1,000.00% -94.12% 325.00% -
  Horiz. % 425.00% 375.00% 325.00% 275.00% 25.00% 425.00% 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 5.60 4.63 4.41 4.00 11.35 10.55 12.63 -41.71%
  QoQ % 20.95% 4.99% 10.25% -64.76% 7.58% -16.47% -
  Horiz. % 44.34% 36.66% 34.92% 31.67% 89.87% 83.53% 100.00%
EPS 0.08 0.07 0.06 0.05 0.00 0.17 0.04 58.41%
  QoQ % 14.29% 16.67% 20.00% 0.00% 0.00% 325.00% -
  Horiz. % 200.00% 175.00% 150.00% 125.00% 0.00% 425.00% 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 5.57 4.61 4.33 4.10 5.50 5.11 5.73 -1.86%
  QoQ % 20.82% 6.47% 5.61% -25.45% 7.63% -10.82% -
  Horiz. % 97.21% 80.45% 75.57% 71.55% 95.99% 89.18% 100.00%
EPS 0.08 0.07 0.06 0.05 0.00 0.08 0.02 150.93%
  QoQ % 14.29% 16.67% 20.00% 0.00% 0.00% 300.00% -
  Horiz. % 400.00% 350.00% 300.00% 250.00% 0.00% 400.00% 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 0.4522 0.4717 0.2422 0.4940 0.4806 -3.15%
  QoQ % 0.00% 1.28% -4.13% 94.76% -50.97% 2.79% -
  Horiz. % 95.30% 95.30% 94.09% 98.15% 50.40% 102.79% 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 0.45 0.65 0.79 1.25 0.88 1.14 1.07 -43.72%
  QoQ % -30.77% -17.72% -36.80% 42.05% -22.81% 6.54% -
  Horiz. % 42.06% 60.75% 73.83% 116.82% 82.24% 106.54% 100.00%
P/EPS 31.86 44.09 58.33 100.00 2,913.73 70.59 337.50 -79.12%
  QoQ % -27.74% -24.41% -41.67% -96.57% 4,027.68% -79.08% -
  Horiz. % 9.44% 13.06% 17.28% 29.63% 863.33% 20.92% 100.00%
EY 3.14 2.27 1.71 1.00 0.03 1.42 0.30 375.10%
  QoQ % 38.33% 32.75% 71.00% 3,233.33% -97.89% 373.33% -
  Horiz. % 1,046.67% 756.67% 570.00% 333.33% 10.00% 473.33% 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 0.54 0.54 0.79 1.00 0.44 1.04 1.35 -45.56%
  QoQ % 0.00% -31.65% -21.00% 127.27% -57.69% -22.96% -
  Horiz. % 40.00% 40.00% 58.52% 74.07% 32.59% 77.04% 100.00%
P/EPS 38.23 36.74 58.33 80.00 1,456.86 64.71 425.00 -79.78%
  QoQ % 4.06% -37.01% -27.09% -94.51% 2,151.37% -84.77% -
  Horiz. % 9.00% 8.64% 13.72% 18.82% 342.79% 15.23% 100.00%
EY 2.62 2.72 1.71 1.25 0.07 1.55 0.24 388.56%
  QoQ % -3.68% 59.06% 36.80% 1,685.71% -95.48% 545.83% -
  Horiz. % 1,091.67% 1,133.33% 712.50% 520.83% 29.17% 645.83% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers