[XDL] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 115.1%
YoY- 170.59%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 102,817 542,422 418,344 273,336 133,743 503,834 352,960 -56.08%
PBT 6,533 24,851 20,108 11,791 5,445 11,270 7,572 -9.37%
Tax -1,984 -8,264 -6,336 -3,714 -1,690 -4,336 -2,753 -19.63%
NP 4,549 16,587 13,772 8,077 3,755 6,934 4,819 -3.77%
-
NP to SH 4,549 16,587 13,772 8,077 3,755 6,934 4,819 -3.77%
-
Tax Rate 30.37% 33.25% 31.51% 31.50% 31.04% 38.47% 36.36% -
Total Cost 98,268 525,835 404,572 265,259 129,988 496,900 348,141 -57.00%
-
Net Worth 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1.65%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1.65%
NOSH 1,352,307 673,870 673,870 673,870 2,682,142 2,695,482 2,695,482 -36.88%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.42% 3.06% 3.29% 2.95% 2.81% 1.38% 1.37% -
ROE 0.36% 1.31% 1.09% 0.64% 0.30% 0.56% 0.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.61 40.25 62.08 40.56 4.99 18.69 13.09 -30.36%
EPS 0.34 1.23 2.04 1.20 0.14 0.26 0.18 52.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 1.876 1.868 0.465 0.46 0.46 61.10%
Adjusted Per Share Value based on latest NOSH - 673,870
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.84 25.53 19.69 12.87 6.30 23.72 16.62 -56.09%
EPS 0.21 0.78 0.65 0.38 0.18 0.33 0.23 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5983 0.5964 0.5951 0.5926 0.5871 0.5837 0.5837 1.66%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.15 0.29 0.29 0.26 0.035 0.025 0.03 -
P/RPS 1.97 0.72 0.47 0.64 0.70 0.13 0.23 319.17%
P/EPS 44.58 23.56 14.19 21.69 25.00 9.72 16.78 91.93%
EY 2.24 4.24 7.05 4.61 4.00 10.29 5.96 -47.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.31 0.15 0.14 0.08 0.05 0.07 73.60%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 -
Price 0.125 0.19 0.285 0.235 0.27 0.03 0.025 -
P/RPS 1.64 0.47 0.46 0.58 5.41 0.16 0.19 321.33%
P/EPS 37.15 15.44 13.95 19.61 192.86 11.66 13.98 91.96%
EY 2.69 6.48 7.17 5.10 0.52 8.57 7.15 -47.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.15 0.13 0.58 0.07 0.05 89.19%

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