[XDL] QoQ Cumulative 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- 115.06%
YoY- -34.02%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 133,743 503,834 352,960 228,233 110,909 544,812 395,963 -51.46%
PBT 5,445 11,270 7,572 4,715 2,206 12,370 10,711 -36.27%
Tax -1,690 -4,336 -2,753 -1,730 -818 -5,572 -3,958 -43.26%
NP 3,755 6,934 4,819 2,985 1,388 6,798 6,753 -32.35%
-
NP to SH 3,755 6,934 4,819 2,985 1,388 6,798 6,753 -32.35%
-
Tax Rate 31.04% 38.47% 36.36% 36.69% 37.08% 45.04% 36.95% -
Total Cost 129,988 496,900 348,141 225,248 109,521 538,014 389,210 -51.83%
-
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 0.30% 0.56% 0.39% 0.24% 0.11% 0.54% 0.54% -
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 4.99 18.69 13.09 8.41 4.00 21.64 32.25 -71.14%
EPS 0.14 0.26 0.18 0.11 0.05 0.27 0.55 -59.80%
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 6.32 23.81 16.68 10.78 5.24 25.74 18.71 -51.46%
EPS 0.18 0.33 0.23 0.14 0.07 0.32 0.32 -31.83%
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 0.70 0.13 0.23 0.42 1.25 0.46 0.37 52.90%
P/EPS 25.00 9.72 16.78 31.82 100.00 37.04 21.82 9.48%
EY 4.00 10.29 5.96 3.14 1.00 2.70 4.58 -8.62%
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 5.41 0.16 0.19 0.42 1.00 0.23 0.34 531.55%
P/EPS 192.86 11.66 13.98 31.82 80.00 18.52 20.00 352.42%
EY 0.52 8.57 7.15 3.14 1.25 5.40 5.00 -77.85%
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