[XDL] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 57.68%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 226,352 96,836 454,259 338,418 218,158 102,817 542,422 -44.24%
PBT 24,885 8,410 32,494 24,931 15,172 6,533 24,851 0.09%
Tax -12,015 -3,449 -11,692 -8,586 -4,806 -1,984 -8,264 28.42%
NP 12,870 4,961 20,802 16,345 10,366 4,549 16,587 -15.60%
-
NP to SH 12,870 4,961 20,802 16,345 10,366 4,549 16,587 -15.60%
-
Tax Rate 48.28% 41.01% 35.98% 34.44% 31.68% 30.37% 33.25% -
Total Cost 213,482 91,875 433,457 322,073 207,792 98,268 525,835 -45.26%
-
Net Worth 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 1,266,875 8.22%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 1,266,875 8.22%
NOSH 1,804,883 1,804,883 1,804,883 1,804,883 1,662,098 1,352,307 673,870 93.21%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.69% 5.12% 4.58% 4.83% 4.75% 4.42% 3.06% -
ROE 0.90% 0.35% 1.48% 1.20% 0.90% 0.36% 1.31% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.54 5.37 25.17 19.26 15.41 7.61 40.25 -54.14%
EPS 0.71 0.27 1.31 1.08 0.75 0.34 1.23 -30.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.78 0.777 0.816 0.94 0.94 -10.97%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.66 4.56 21.38 15.93 10.27 4.84 25.53 -44.22%
EPS 0.61 0.23 0.98 0.77 0.49 0.21 0.78 -15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.6627 0.6627 0.6428 0.544 0.5983 0.5964 8.21%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.08 0.09 0.12 0.145 0.14 0.15 0.29 -
P/RPS 0.64 1.68 0.48 0.75 0.91 1.97 0.72 -7.57%
P/EPS 11.22 32.74 10.41 15.59 19.13 44.58 23.56 -39.09%
EY 8.91 3.05 9.60 6.41 5.23 2.24 4.24 64.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.12 0.15 0.19 0.17 0.16 0.31 -53.06%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 29/05/19 22/02/19 23/11/18 21/08/18 30/05/18 26/02/18 -
Price 0.09 0.085 0.12 0.115 0.195 0.125 0.19 -
P/RPS 0.72 1.58 0.48 0.60 1.27 1.64 0.47 32.99%
P/EPS 12.62 30.92 10.41 12.36 26.64 37.15 15.44 -12.61%
EY 7.92 3.23 9.60 8.09 3.75 2.69 6.48 14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.15 0.15 0.24 0.13 0.20 -32.94%

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