[XDL] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -43.91%
YoY- -84.35%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 443,636 544,812 527,950 515,176 410,168 530,035 547,228 -13.04%
PBT 8,824 12,370 14,281 14,244 23,372 67,208 82,669 -77.46%
Tax -3,272 -5,572 -5,277 -5,196 -7,240 -17,629 -25,425 -74.47%
NP 5,552 6,798 9,004 9,048 16,132 49,579 57,244 -78.86%
-
NP to SH 5,552 6,798 9,004 9,048 16,132 49,579 57,244 -78.86%
-
Tax Rate 37.08% 45.04% 36.95% 36.48% 30.98% 26.23% 30.76% -
Total Cost 438,084 538,014 518,946 506,128 394,036 480,456 489,984 -7.18%
-
Net Worth 1,276,960 1,258,888 1,252,374 1,229,599 0 589,020 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,276,960 1,258,888 1,252,374 1,229,599 0 589,020 0 -
NOSH 2,775,999 2,517,777 1,227,818 1,160,000 1,164,761 1,132,730 1,191,989 75.60%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.25% 1.25% 1.71% 1.76% 3.93% 9.35% 10.46% -
ROE 0.43% 0.54% 0.72% 0.74% 0.00% 8.42% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.98 21.64 43.00 44.41 35.21 46.79 45.91 -50.48%
EPS 0.20 0.27 0.73 0.78 0.72 2.19 5.08 -88.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 1.02 1.06 0.00 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,227,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.88 25.65 24.85 24.25 19.31 24.95 25.76 -13.05%
EPS 0.26 0.32 0.42 0.43 0.76 2.33 2.69 -78.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6011 0.5926 0.5896 0.5788 0.00 0.2773 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.05 0.10 0.12 0.135 0.105 0.10 0.165 -
P/RPS 0.31 0.46 0.28 0.30 0.30 0.21 0.36 -9.47%
P/EPS 25.00 37.04 16.36 17.31 7.58 2.28 3.44 274.74%
EY 4.00 2.70 6.11 5.78 13.19 43.77 29.11 -73.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.20 0.12 0.13 0.00 0.19 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 13/05/16 29/02/16 20/11/15 27/08/15 28/05/15 10/02/15 26/11/14 -
Price 0.04 0.05 0.11 0.17 0.11 0.11 0.135 -
P/RPS 0.25 0.23 0.26 0.38 0.31 0.24 0.29 -9.41%
P/EPS 20.00 18.52 15.00 21.79 7.94 2.51 2.81 269.57%
EY 5.00 5.40 6.67 4.59 12.59 39.79 35.57 -72.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.11 0.16 0.00 0.21 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment