Highlights

[XDL] YoY 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?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 96,836 102,817 133,743 110,909 102,542 73,830 72,073 5.04%
  YoY % -5.82% -23.12% 20.59% 8.16% 38.89% 2.44% -
  Horiz. % 134.36% 142.66% 185.57% 153.88% 142.28% 102.44% 100.00%
PBT 8,410 6,533 5,445 2,206 5,843 12,389 15,034 -9.22%
  YoY % 28.73% 19.98% 146.83% -62.25% -52.84% -17.59% -
  Horiz. % 55.94% 43.45% 36.22% 14.67% 38.87% 82.41% 100.00%
Tax -3,449 -1,984 -1,690 -818 -1,810 -3,943 -3,749 -1.38%
  YoY % -73.84% -17.40% -106.60% 54.81% 54.10% -5.17% -
  Horiz. % 92.00% 52.92% 45.08% 21.82% 48.28% 105.17% 100.00%
NP 4,961 4,549 3,755 1,388 4,033 8,446 11,285 -12.80%
  YoY % 9.06% 21.15% 170.53% -65.58% -52.25% -25.16% -
  Horiz. % 43.96% 40.31% 33.27% 12.30% 35.74% 74.84% 100.00%
NP to SH 4,961 4,549 3,755 1,388 4,033 8,446 11,285 -12.80%
  YoY % 9.06% 21.15% 170.53% -65.58% -52.25% -25.16% -
  Horiz. % 43.96% 40.31% 33.27% 12.30% 35.74% 74.84% 100.00%
Tax Rate 41.01 % 30.37 % 31.04 % 37.08 % 30.98 % 31.83 % 24.94 % 8.64%
  YoY % 35.03% -2.16% -16.29% 19.69% -2.67% 27.63% -
  Horiz. % 164.43% 121.77% 124.46% 148.68% 124.22% 127.63% 100.00%
Total Cost 91,875 98,268 129,988 109,521 98,509 65,384 60,788 7.12%
  YoY % -6.51% -24.40% 18.69% 11.18% 50.66% 7.56% -
  Horiz. % 151.14% 161.66% 213.84% 180.17% 162.05% 107.56% 100.00%
Net Worth 1,407,807 1,270,834 1,247,196 1,276,960 0 0 0 -
  YoY % 10.78% 1.90% -2.33% 0.00% 0.00% 0.00% -
  Horiz. % 110.25% 99.52% 97.67% 100.00% - - -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,407,807 1,270,834 1,247,196 1,276,960 0 0 0 -
  YoY % 10.78% 1.90% -2.33% 0.00% 0.00% 0.00% -
  Horiz. % 110.25% 99.52% 97.67% 100.00% - - -
NOSH 1,804,882 1,351,952 2,682,142 2,775,999 1,164,761 1,084,117 725,862 16.39%
  YoY % 33.50% -49.59% -3.38% 138.33% 7.44% 49.36% -
  Horiz. % 248.65% 186.25% 369.51% 382.44% 160.47% 149.36% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.12 % 4.42 % 2.81 % 1.25 % 3.93 % 11.44 % 15.66 % -16.99%
  YoY % 15.84% 57.30% 124.80% -68.19% -65.65% -26.95% -
  Horiz. % 32.69% 28.22% 17.94% 7.98% 25.10% 73.05% 100.00%
ROE 0.35 % 0.36 % 0.30 % 0.11 % - % - % - % -
  YoY % -2.78% 20.00% 172.73% 0.00% 0.00% 0.00% -
  Horiz. % 318.18% 327.27% 272.73% 100.00% - - -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.37 7.61 4.99 4.00 8.80 6.81 9.93 -9.73%
  YoY % -29.43% 52.51% 24.75% -54.55% 29.22% -31.42% -
  Horiz. % 54.08% 76.64% 50.25% 40.28% 88.62% 68.58% 100.00%
EPS 0.27 0.34 0.14 0.05 0.18 0.78 1.24 -22.43%
  YoY % -20.59% 142.86% 180.00% -72.22% -76.92% -37.10% -
  Horiz. % 21.77% 27.42% 11.29% 4.03% 14.52% 62.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7800 0.9400 0.4650 0.4600 0.0000 0.0000 0.0000 -
  YoY % -17.02% 102.15% 1.09% 0.00% 0.00% 0.00% -
  Horiz. % 169.57% 204.35% 101.09% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.37 5.70 7.41 6.14 5.68 4.09 3.99 5.07%
  YoY % -5.79% -23.08% 20.68% 8.10% 38.88% 2.51% -
  Horiz. % 134.59% 142.86% 185.71% 153.88% 142.36% 102.51% 100.00%
EPS 0.27 0.25 0.21 0.08 0.22 0.47 0.63 -13.16%
  YoY % 8.00% 19.05% 162.50% -63.64% -53.19% -25.40% -
  Horiz. % 42.86% 39.68% 33.33% 12.70% 34.92% 74.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7800 0.7041 0.6910 0.7075 0.0000 0.0000 0.0000 -
  YoY % 10.78% 1.90% -2.33% 0.00% 0.00% 0.00% -
  Horiz. % 110.25% 99.52% 97.67% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.0900 0.1500 0.0350 0.0500 0.1050 0.2850 0.1900 -
P/RPS 1.68 1.97 0.70 1.25 1.19 4.18 1.91 -2.11%
  YoY % -14.72% 181.43% -44.00% 5.04% -71.53% 118.85% -
  Horiz. % 87.96% 103.14% 36.65% 65.45% 62.30% 218.85% 100.00%
P/EPS 32.74 44.58 25.00 100.00 30.32 36.58 12.22 17.84%
  YoY % -26.56% 78.32% -75.00% 229.82% -17.11% 199.35% -
  Horiz. % 267.92% 364.81% 204.58% 818.33% 248.12% 299.35% 100.00%
EY 3.05 2.24 4.00 1.00 3.30 2.73 8.18 -15.16%
  YoY % 36.16% -44.00% 300.00% -69.70% 20.88% -66.63% -
  Horiz. % 37.29% 27.38% 48.90% 12.22% 40.34% 33.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.12 0.16 0.08 0.11 0.00 0.00 0.00 -
  YoY % -25.00% 100.00% -27.27% 0.00% 0.00% 0.00% -
  Horiz. % 109.09% 145.45% 72.73% 100.00% - - -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 30/05/18 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 -
Price 0.0850 0.1250 0.2700 0.0400 0.1100 0.2050 0.2100 -
P/RPS 1.58 1.64 5.41 1.00 1.25 3.01 2.11 -4.70%
  YoY % -3.66% -69.69% 441.00% -20.00% -58.47% 42.65% -
  Horiz. % 74.88% 77.73% 256.40% 47.39% 59.24% 142.65% 100.00%
P/EPS 30.92 37.15 192.86 80.00 31.77 26.31 13.51 14.79%
  YoY % -16.77% -80.74% 141.07% 151.81% 20.75% 94.74% -
  Horiz. % 228.87% 274.98% 1,427.54% 592.15% 235.16% 194.74% 100.00%
EY 3.23 2.69 0.52 1.25 3.15 3.80 7.40 -12.90%
  YoY % 20.07% 417.31% -58.40% -60.32% -17.11% -48.65% -
  Horiz. % 43.65% 36.35% 7.03% 16.89% 42.57% 51.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.11 0.13 0.58 0.09 0.00 0.00 0.00 -
  YoY % -15.38% -77.59% 544.44% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 144.44% 644.44% 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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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