Highlights

[XDL] QoQ TTM Result on 2015-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -46.82%    YoY -     -76.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 515,457 553,179 544,812 515,577 524,571 510,826 482,114 4.56%
  QoQ % -6.82% 1.54% 5.67% -1.71% 2.69% 5.96% -
  Horiz. % 106.92% 114.74% 113.00% 106.94% 108.81% 105.96% 100.00%
PBT 9,963 8,733 12,370 15,917 32,469 52,620 59,166 -69.54%
  QoQ % 14.08% -29.40% -22.28% -50.98% -38.30% -11.06% -
  Horiz. % 16.84% 14.76% 20.91% 26.90% 54.88% 88.94% 100.00%
Tax -4,704 -4,580 -5,572 -2,518 -7,274 -12,937 -15,070 -54.02%
  QoQ % -2.71% 17.80% -121.29% 65.38% 43.77% 14.15% -
  Horiz. % 31.21% 30.39% 36.97% 16.71% 48.27% 85.85% 100.00%
NP 5,259 4,153 6,798 13,399 25,195 39,683 44,096 -75.80%
  QoQ % 26.63% -38.91% -49.26% -46.82% -36.51% -10.01% -
  Horiz. % 11.93% 9.42% 15.42% 30.39% 57.14% 89.99% 100.00%
NP to SH 5,259 4,153 6,798 13,399 25,195 39,683 44,096 -75.80%
  QoQ % 26.63% -38.91% -49.26% -46.82% -36.51% -10.01% -
  Horiz. % 11.93% 9.42% 15.42% 30.39% 57.14% 89.99% 100.00%
Tax Rate 47.21 % 52.44 % 45.04 % 15.82 % 22.40 % 24.59 % 25.47 % 50.95%
  QoQ % -9.97% 16.43% 184.70% -29.37% -8.91% -3.46% -
  Horiz. % 185.36% 205.89% 176.84% 62.11% 87.95% 96.54% 100.00%
Total Cost 510,198 549,026 538,014 502,178 499,376 471,143 438,018 10.71%
  QoQ % -7.07% 2.05% 7.14% 0.56% 5.99% 7.56% -
  Horiz. % 116.48% 125.34% 122.83% 114.65% 114.01% 107.56% 100.00%
Net Worth 1,224,366 1,276,960 655,588 1,311,176 1,227,500 0 595,793 61.71%
  QoQ % -4.12% 94.78% -50.00% 6.82% 0.00% 0.00% -
  Horiz. % 205.50% 214.33% 110.04% 220.07% 206.03% 0.00% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,224,366 1,276,960 655,588 1,311,176 1,227,500 0 595,793 61.71%
  QoQ % -4.12% 94.78% -50.00% 6.82% 0.00% 0.00% -
  Horiz. % 205.50% 214.33% 110.04% 220.07% 206.03% 0.00% 100.00%
NOSH 2,661,666 2,775,999 1,311,176 1,311,176 1,227,500 1,164,761 1,145,757 75.49%
  QoQ % -4.12% 111.72% 0.00% 6.82% 5.39% 1.66% -
  Horiz. % 232.31% 242.29% 114.44% 114.44% 107.13% 101.66% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.02 % 0.75 % 1.25 % 2.60 % 4.80 % 7.77 % 9.15 % -76.87%
  QoQ % 36.00% -40.00% -51.92% -45.83% -38.22% -15.08% -
  Horiz. % 11.15% 8.20% 13.66% 28.42% 52.46% 84.92% 100.00%
ROE 0.43 % 0.33 % 1.04 % 1.02 % 2.05 % - % 7.40 % -85.02%
  QoQ % 30.30% -68.27% 1.96% -50.24% 0.00% 0.00% -
  Horiz. % 5.81% 4.46% 14.05% 13.78% 27.70% 0.00% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.37 19.93 41.55 39.32 42.73 43.86 42.08 -40.41%
  QoQ % -2.81% -52.03% 5.67% -7.98% -2.58% 4.23% -
  Horiz. % 46.03% 47.36% 98.74% 93.44% 101.54% 104.23% 100.00%
EPS 0.20 0.15 0.52 1.02 2.05 3.41 3.85 -86.10%
  QoQ % 33.33% -71.15% -49.02% -50.24% -39.88% -11.43% -
  Horiz. % 5.19% 3.90% 13.51% 26.49% 53.25% 88.57% 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 0.5000 1.0000 1.0000 0.0000 0.5200 -7.86%
  QoQ % 0.00% -8.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.46% 88.46% 96.15% 192.31% 192.31% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.04 20.43 20.12 19.04 19.38 18.87 17.81 4.56%
  QoQ % -6.80% 1.54% 5.67% -1.75% 2.70% 5.95% -
  Horiz. % 106.91% 114.71% 112.97% 106.91% 108.82% 105.95% 100.00%
EPS 0.19 0.15 0.25 0.49 0.93 1.47 1.63 -76.17%
  QoQ % 26.67% -40.00% -48.98% -47.31% -36.73% -9.82% -
  Horiz. % 11.66% 9.20% 15.34% 30.06% 57.06% 90.18% 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 0.4522 0.4717 0.2422 0.4843 0.4534 0.0000 0.2201 61.68%
  QoQ % -4.13% 94.76% -49.99% 6.82% 0.00% 0.00% -
  Horiz. % 205.45% 214.31% 110.04% 220.04% 206.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0350 0.0500 0.1000 0.1200 0.1350 0.1050 0.1000 -
P/RPS 0.18 0.25 0.24 0.31 0.32 0.24 0.24 -17.47%
  QoQ % -28.00% 4.17% -22.58% -3.12% 33.33% 0.00% -
  Horiz. % 75.00% 104.17% 100.00% 129.17% 133.33% 100.00% 100.00%
P/EPS 17.71 33.42 19.29 11.74 6.58 3.08 2.60 259.75%
  QoQ % -47.01% 73.25% 64.31% 78.42% 113.64% 18.46% -
  Horiz. % 681.15% 1,285.38% 741.92% 451.54% 253.08% 118.46% 100.00%
EY 5.65 2.99 5.18 8.52 15.20 32.45 38.49 -72.21%
  QoQ % 88.96% -42.28% -39.20% -43.95% -53.16% -15.69% -
  Horiz. % 14.68% 7.77% 13.46% 22.14% 39.49% 84.31% 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 0.08 0.11 0.20 0.12 0.14 0.00 0.19 -43.85%
  QoQ % -27.27% -45.00% 66.67% -14.29% 0.00% 0.00% -
  Horiz. % 42.11% 57.89% 105.26% 63.16% 73.68% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 13/05/16 29/02/16 20/11/15 27/08/15 28/05/15 10/02/15 -
Price 0.0350 0.0400 0.0500 0.1100 0.1700 0.1100 0.1100 -
P/RPS 0.18 0.20 0.12 0.28 0.40 0.25 0.26 -21.76%
  QoQ % -10.00% 66.67% -57.14% -30.00% 60.00% -3.85% -
  Horiz. % 69.23% 76.92% 46.15% 107.69% 153.85% 96.15% 100.00%
P/EPS 17.71 26.74 9.64 10.76 8.28 3.23 2.86 237.59%
  QoQ % -33.77% 177.39% -10.41% 29.95% 156.35% 12.94% -
  Horiz. % 619.23% 934.97% 337.06% 376.22% 289.51% 112.94% 100.00%
EY 5.65 3.74 10.37 9.29 12.07 30.97 34.99 -70.38%
  QoQ % 51.07% -63.93% 11.63% -23.03% -61.03% -11.49% -
  Horiz. % 16.15% 10.69% 29.64% 26.55% 34.50% 88.51% 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 0.08 0.09 0.10 0.11 0.17 0.00 0.21 -47.48%
  QoQ % -11.11% -10.00% -9.09% -35.29% 0.00% 0.00% -
  Horiz. % 38.10% 42.86% 47.62% 52.38% 80.95% 0.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers