[XDL] QoQ Annualized Quarter Result on 30-Sep-2015 [#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- -0.49%
YoY- -84.27%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 456,466 443,636 544,812 527,950 515,176 410,168 530,035 -9.49%
PBT 9,430 8,824 12,370 14,281 14,244 23,372 67,208 -73.03%
Tax -3,460 -3,272 -5,572 -5,277 -5,196 -7,240 -17,629 -66.26%
NP 5,970 5,552 6,798 9,004 9,048 16,132 49,579 -75.64%
-
NP to SH 5,970 5,552 6,798 9,004 9,048 16,132 49,579 -75.64%
-
Tax Rate 36.69% 37.08% 45.04% 36.95% 36.48% 30.98% 26.23% -
Total Cost 450,496 438,084 538,014 518,946 506,128 394,036 480,456 -4.20%
-
Net Worth 1,248,272 1,276,960 1,258,888 1,252,374 1,229,599 0 589,020 65.06%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,248,272 1,276,960 1,258,888 1,252,374 1,229,599 0 589,020 65.06%
NOSH 2,713,636 2,775,999 2,517,777 1,227,818 1,160,000 1,164,761 1,132,730 79.13%
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 1.31% 1.25% 1.25% 1.71% 1.76% 3.93% 9.35% -
ROE 0.48% 0.43% 0.54% 0.72% 0.74% 0.00% 8.42% -
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 16.82 15.98 21.64 43.00 44.41 35.21 46.79 -49.47%
EPS 0.22 0.20 0.27 0.73 0.78 0.72 2.19 -78.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.50 1.02 1.06 0.00 0.52 -7.85%
Adjusted Per Share Value based on latest NOSH - 1,311,176
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.49 20.88 25.65 24.85 24.25 19.31 24.95 -9.48%
EPS 0.28 0.26 0.32 0.42 0.43 0.76 2.33 -75.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5876 0.6011 0.5926 0.5896 0.5788 0.00 0.2773 65.05%
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 0.035 0.05 0.10 0.12 0.135 0.105 0.10 -
P/RPS 0.21 0.31 0.46 0.28 0.30 0.30 0.21 0.00%
P/EPS 15.91 25.00 37.04 16.36 17.31 7.58 2.28 265.59%
EY 6.29 4.00 2.70 6.11 5.78 13.19 43.77 -72.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.11 0.20 0.12 0.13 0.00 0.19 -43.85%
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 0.035 0.04 0.05 0.11 0.17 0.11 0.11 -
P/RPS 0.21 0.25 0.23 0.26 0.38 0.31 0.24 -8.52%
P/EPS 15.91 20.00 18.52 15.00 21.79 7.94 2.51 242.88%
EY 6.29 5.00 5.40 6.67 4.59 12.59 39.79 -70.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.10 0.11 0.16 0.00 0.21 -47.47%

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