[XDL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -24.5%
YoY- -86.29%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 470,613 456,466 443,636 544,812 527,950 515,176 410,168 9.57%
PBT 10,096 9,430 8,824 12,370 14,281 14,244 23,372 -42.76%
Tax -3,670 -3,460 -3,272 -5,572 -5,277 -5,196 -7,240 -36.34%
NP 6,425 5,970 5,552 6,798 9,004 9,048 16,132 -45.77%
-
NP to SH 6,425 5,970 5,552 6,798 9,004 9,048 16,132 -45.77%
-
Tax Rate 36.35% 36.69% 37.08% 45.04% 36.95% 36.48% 30.98% -
Total Cost 464,188 450,496 438,084 538,014 518,946 506,128 394,036 11.50%
-
Net Worth 1,239,920 1,248,272 1,276,960 1,258,888 1,252,374 1,229,599 0 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,239,920 1,248,272 1,276,960 1,258,888 1,252,374 1,229,599 0 -
NOSH 2,695,482 2,713,636 2,775,999 2,517,777 1,227,818 1,160,000 1,164,761 74.69%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.37% 1.31% 1.25% 1.25% 1.71% 1.76% 3.93% -
ROE 0.52% 0.48% 0.43% 0.54% 0.72% 0.74% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.46 16.82 15.98 21.64 43.00 44.41 35.21 -37.27%
EPS 0.24 0.22 0.20 0.27 0.73 0.78 0.72 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.50 1.02 1.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,311,176
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.24 21.57 20.96 25.74 24.95 24.34 19.38 9.58%
EPS 0.30 0.28 0.26 0.32 0.43 0.43 0.76 -46.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5859 0.5899 0.6034 0.5949 0.5918 0.581 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.03 0.035 0.05 0.10 0.12 0.135 0.105 -
P/RPS 0.17 0.21 0.31 0.46 0.28 0.30 0.30 -31.45%
P/EPS 12.59 15.91 25.00 37.04 16.36 17.31 7.58 40.12%
EY 7.95 6.29 4.00 2.70 6.11 5.78 13.19 -28.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.11 0.20 0.12 0.13 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 13/05/16 29/02/16 20/11/15 27/08/15 28/05/15 -
Price 0.025 0.035 0.04 0.05 0.11 0.17 0.11 -
P/RPS 0.14 0.21 0.25 0.23 0.26 0.38 0.31 -41.05%
P/EPS 10.49 15.91 20.00 18.52 15.00 21.79 7.94 20.34%
EY 9.53 6.29 5.00 5.40 6.67 4.59 12.59 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.08 0.09 0.10 0.11 0.16 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