Highlights

[XDL] YoY Quarter 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 -     353.97%    YoY -     -84.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 120,260 145,008 124,727 138,375 147,369 93,847 141,962 -2.73%
  YoY % -17.07% 16.26% -9.86% -6.10% 57.03% -33.89% -
  Horiz. % 84.71% 102.15% 87.86% 97.47% 103.81% 66.11% 100.00%
PBT 9,759 8,317 2,857 3,589 20,141 17,867 34,286 -18.89%
  YoY % 17.34% 191.11% -20.40% -82.18% 12.73% -47.89% -
  Horiz. % 28.46% 24.26% 8.33% 10.47% 58.74% 52.11% 100.00%
Tax -3,780 -2,622 -1,023 -1,360 -6,116 -4,750 -8,666 -12.91%
  YoY % -44.16% -156.30% 24.78% 77.76% -28.76% 45.19% -
  Horiz. % 43.62% 30.26% 11.80% 15.69% 70.57% 54.81% 100.00%
NP 5,979 5,695 1,834 2,229 14,025 13,117 25,620 -21.53%
  YoY % 4.99% 210.52% -17.72% -84.11% 6.92% -48.80% -
  Horiz. % 23.34% 22.23% 7.16% 8.70% 54.74% 51.20% 100.00%
NP to SH 5,979 5,695 1,834 2,229 14,025 13,117 25,620 -21.53%
  YoY % 4.99% 210.52% -17.72% -84.11% 6.92% -48.80% -
  Horiz. % 23.34% 22.23% 7.16% 8.70% 54.74% 51.20% 100.00%
Tax Rate 38.73 % 31.53 % 35.81 % 37.89 % 30.37 % 26.59 % 25.28 % 7.37%
  YoY % 22.84% -11.95% -5.49% 24.76% 14.22% 5.18% -
  Horiz. % 153.20% 124.72% 141.65% 149.88% 120.13% 105.18% 100.00%
Total Cost 114,281 139,313 122,893 136,146 133,344 80,730 116,342 -0.30%
  YoY % -17.97% 13.36% -9.73% 2.10% 65.17% -30.61% -
  Horiz. % 98.23% 119.74% 105.63% 117.02% 114.61% 69.39% 100.00%
Net Worth 1,365,366 1,264,180 1,239,920 1,337,399 0 0 0 -
  YoY % 8.00% 1.96% -7.29% 0.00% 0.00% 0.00% -
  Horiz. % 102.09% 94.53% 92.71% 100.00% - - -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,365,366 1,264,180 1,239,920 1,337,399 0 0 0 -
  YoY % 8.00% 1.96% -7.29% 0.00% 0.00% 0.00% -
  Horiz. % 102.09% 94.53% 92.71% 100.00% - - -
NOSH 1,757,229 673,870 2,695,479 1,311,176 1,144,307 727,569 725,700 15.87%
  YoY % 160.77% -75.00% 105.58% 14.58% 57.28% 0.26% -
  Horiz. % 242.14% 92.86% 371.43% 180.68% 157.68% 100.26% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.97 % 3.93 % 1.47 % 1.61 % 9.52 % 13.98 % 18.05 % -19.33%
  YoY % 26.46% 167.35% -8.70% -83.09% -31.90% -22.55% -
  Horiz. % 27.53% 21.77% 8.14% 8.92% 52.74% 77.45% 100.00%
ROE 0.44 % 0.45 % 0.15 % 0.17 % - % - % - % -
  YoY % -2.22% 200.00% -11.76% 0.00% 0.00% 0.00% -
  Horiz. % 258.82% 264.71% 88.24% 100.00% - - -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.84 21.52 4.63 10.55 12.88 12.90 19.56 -16.06%
  YoY % -68.22% 364.79% -56.11% -18.09% -0.16% -34.05% -
  Horiz. % 34.97% 110.02% 23.67% 53.94% 65.85% 65.95% 100.00%
EPS 0.34 0.85 0.07 0.17 1.22 1.45 3.53 -32.28%
  YoY % -60.00% 1,114.29% -58.82% -86.07% -15.86% -58.92% -
  Horiz. % 9.63% 24.08% 1.98% 4.82% 34.56% 41.08% 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 0.7770 1.8760 0.4600 1.0200 0.0000 0.0000 0.0000 -
  YoY % -58.58% 307.83% -54.90% 0.00% 0.00% 0.00% -
  Horiz. % 76.18% 183.92% 45.10% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.66 8.03 6.91 7.67 8.17 5.20 7.87 -2.74%
  YoY % -17.06% 16.21% -9.91% -6.12% 57.12% -33.93% -
  Horiz. % 84.63% 102.03% 87.80% 97.46% 103.81% 66.07% 100.00%
EPS 0.33 0.32 0.10 0.12 0.78 0.73 1.42 -21.58%
  YoY % 3.13% 220.00% -16.67% -84.62% 6.85% -48.59% -
  Horiz. % 23.24% 22.54% 7.04% 8.45% 54.93% 51.41% 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 0.7565 0.7004 0.6870 0.7410 0.0000 0.0000 0.0000 -
  YoY % 8.01% 1.95% -7.29% 0.00% 0.00% 0.00% -
  Horiz. % 102.09% 94.52% 92.71% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1450 0.2900 0.0300 0.1200 0.1650 0.2650 0.1900 -
P/RPS 2.12 1.35 0.65 1.14 1.28 2.05 0.97 13.91%
  YoY % 57.04% 107.69% -42.98% -10.94% -37.56% 111.34% -
  Horiz. % 218.56% 139.18% 67.01% 117.53% 131.96% 211.34% 100.00%
P/EPS 42.62 34.31 44.09 70.59 13.46 14.70 5.38 41.17%
  YoY % 24.22% -22.18% -37.54% 424.44% -8.44% 173.23% -
  Horiz. % 792.19% 637.73% 819.52% 1,312.08% 250.19% 273.23% 100.00%
EY 2.35 2.91 2.27 1.42 7.43 6.80 18.58 -29.14%
  YoY % -19.24% 28.19% 59.86% -80.89% 9.26% -63.40% -
  Horiz. % 12.65% 15.66% 12.22% 7.64% 39.99% 36.60% 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 0.19 0.15 0.07 0.12 0.00 0.00 0.00 -
  YoY % 26.67% 114.29% -41.67% 0.00% 0.00% 0.00% -
  Horiz. % 158.33% 125.00% 58.33% 100.00% - - -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 -
Price 0.1150 0.2850 0.0250 0.1100 0.1350 0.3350 0.2100 -
P/RPS 1.68 1.32 0.54 1.04 1.05 2.60 1.07 7.81%
  YoY % 27.27% 144.44% -48.08% -0.95% -59.62% 142.99% -
  Horiz. % 157.01% 123.36% 50.47% 97.20% 98.13% 242.99% 100.00%
P/EPS 33.80 33.72 36.74 64.71 11.01 18.58 5.95 33.56%
  YoY % 0.24% -8.22% -43.22% 487.74% -40.74% 212.27% -
  Horiz. % 568.07% 566.72% 617.48% 1,087.56% 185.04% 312.27% 100.00%
EY 2.96 2.97 2.72 1.55 9.08 5.38 16.81 -25.12%
  YoY % -0.34% 9.19% 75.48% -82.93% 68.77% -68.00% -
  Horiz. % 17.61% 17.67% 16.18% 9.22% 54.02% 32.00% 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 0.15 0.15 0.05 0.11 0.00 0.00 0.00 -
  YoY % 0.00% 200.00% -54.55% 0.00% 0.00% 0.00% -
  Horiz. % 136.36% 136.36% 45.45% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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