[XDL] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 7.53%
YoY- -34.02%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 534,972 503,834 470,613 456,466 443,636 544,812 527,950 0.88%
PBT 21,780 11,270 10,096 9,430 8,824 12,370 14,281 32.46%
Tax -6,760 -4,336 -3,670 -3,460 -3,272 -5,572 -5,277 17.93%
NP 15,020 6,934 6,425 5,970 5,552 6,798 9,004 40.61%
-
NP to SH 15,020 6,934 6,425 5,970 5,552 6,798 9,004 40.61%
-
Tax Rate 31.04% 38.47% 36.35% 36.69% 37.08% 45.04% 36.95% -
Total Cost 519,952 496,900 464,188 450,496 438,084 538,014 518,946 0.12%
-
Net Worth 1,247,196 1,239,921 1,239,920 1,248,272 1,276,960 1,258,888 1,252,374 -0.27%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,247,196 1,239,921 1,239,920 1,248,272 1,276,960 1,258,888 1,252,374 -0.27%
NOSH 2,682,142 2,695,482 2,695,482 2,713,636 2,775,999 2,517,777 1,227,818 68.27%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.81% 1.38% 1.37% 1.31% 1.25% 1.25% 1.71% -
ROE 1.20% 0.56% 0.52% 0.48% 0.43% 0.54% 0.72% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 19.95 18.69 17.46 16.82 15.98 21.64 43.00 -40.04%
EPS 0.56 0.26 0.24 0.22 0.20 0.27 0.73 -16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.465 0.46 0.46 0.46 0.46 0.50 1.02 -40.73%
Adjusted Per Share Value based on latest NOSH - 2,661,666
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.28 23.81 22.24 21.57 20.96 25.74 24.95 0.87%
EPS 0.71 0.33 0.30 0.28 0.26 0.32 0.43 39.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5893 0.5859 0.5859 0.5899 0.6034 0.5949 0.5918 -0.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.035 0.025 0.03 0.035 0.05 0.10 0.12 -
P/RPS 0.18 0.13 0.17 0.21 0.31 0.46 0.28 -25.49%
P/EPS 6.25 9.72 12.59 15.91 25.00 37.04 16.36 -47.31%
EY 16.00 10.29 7.95 6.29 4.00 2.70 6.11 89.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.05 0.07 0.08 0.11 0.20 0.12 -23.66%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 27/02/17 25/11/16 25/08/16 13/05/16 29/02/16 20/11/15 -
Price 0.27 0.03 0.025 0.035 0.04 0.05 0.11 -
P/RPS 1.35 0.16 0.14 0.21 0.25 0.23 0.26 199.55%
P/EPS 48.21 11.66 10.49 15.91 20.00 18.52 15.00 117.63%
EY 2.07 8.57 9.53 6.29 5.00 5.40 6.67 -54.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.07 0.05 0.08 0.09 0.10 0.11 202.63%

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