[XDL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 13.67%
YoY- 185.79%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 436,316 411,268 542,422 557,792 546,672 534,972 503,834 -9.17%
PBT 30,344 26,132 24,851 26,810 23,582 21,780 11,270 93.88%
Tax -9,612 -7,936 -8,264 -8,448 -7,428 -6,760 -4,336 70.26%
NP 20,732 18,196 16,587 18,362 16,154 15,020 6,934 107.95%
-
NP to SH 20,732 18,196 16,587 18,362 16,154 15,020 6,934 107.95%
-
Tax Rate 31.68% 30.37% 33.25% 31.51% 31.50% 31.04% 38.47% -
Total Cost 415,584 393,072 525,835 539,429 530,518 519,952 496,900 -11.26%
-
Net Worth 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 -4.60%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 -4.60%
NOSH 1,662,098 1,352,307 673,870 673,870 673,870 2,682,142 2,695,482 -27.61%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.75% 4.42% 3.06% 3.29% 2.95% 2.81% 1.38% -
ROE 1.79% 1.43% 1.31% 1.45% 1.28% 1.20% 0.56% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.81 30.42 40.25 82.77 81.12 19.95 18.69 39.67%
EPS 1.50 1.36 1.23 2.72 2.40 0.56 0.26 222.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.816 0.94 0.94 1.876 1.868 0.465 0.46 46.69%
Adjusted Per Share Value based on latest NOSH - 673,870
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.62 19.43 25.63 26.36 25.83 25.28 23.81 -9.16%
EPS 0.98 0.86 0.78 0.87 0.76 0.71 0.33 107.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.546 0.6005 0.5986 0.5974 0.5948 0.5893 0.5859 -4.60%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.14 0.15 0.29 0.29 0.26 0.035 0.025 -
P/RPS 0.45 0.49 0.72 0.35 0.32 0.18 0.13 129.35%
P/EPS 9.56 11.14 23.56 10.64 10.85 6.25 9.72 -1.10%
EY 10.46 8.97 4.24 9.40 9.22 16.00 10.29 1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.31 0.15 0.14 0.08 0.05 126.61%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 -
Price 0.195 0.125 0.19 0.285 0.235 0.27 0.03 -
P/RPS 0.63 0.41 0.47 0.34 0.29 1.35 0.16 149.97%
P/EPS 13.32 9.29 15.44 10.46 9.80 48.21 11.66 9.30%
EY 7.51 10.77 6.48 9.56 10.20 2.07 8.57 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.13 0.20 0.15 0.13 0.58 0.07 127.88%

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