[XDL] QoQ Cumulative 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- 0.67%
YoY- -86.29%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 352,960 228,233 110,909 544,812 395,963 257,588 102,542 127.45%
PBT 7,572 4,715 2,206 12,370 10,711 7,122 5,843 18.80%
Tax -2,753 -1,730 -818 -5,572 -3,958 -2,598 -1,810 32.15%
NP 4,819 2,985 1,388 6,798 6,753 4,524 4,033 12.56%
-
NP to SH 4,819 2,985 1,388 6,798 6,753 4,524 4,033 12.56%
-
Tax Rate 36.36% 36.69% 37.08% 45.04% 36.95% 36.48% 30.98% -
Total Cost 348,141 225,248 109,521 538,014 389,210 253,064 98,509 131.48%
-
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 0.39% 0.24% 0.11% 0.54% 0.54% 0.37% 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 13.09 8.41 4.00 21.64 32.25 22.21 8.80 30.21%
EPS 0.18 0.11 0.05 0.27 0.55 0.39 0.18 0.00%
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 16.62 10.74 5.22 25.65 18.64 12.13 4.83 127.41%
EPS 0.23 0.14 0.07 0.32 0.32 0.21 0.19 13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5837 0.5876 0.6011 0.5926 0.5896 0.5788 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 0.23 0.42 1.25 0.46 0.37 0.61 1.19 -66.47%
P/EPS 16.78 31.82 100.00 37.04 21.82 34.62 30.32 -32.51%
EY 5.96 3.14 1.00 2.70 4.58 2.89 3.30 48.14%
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 0.19 0.42 1.00 0.23 0.34 0.77 1.25 -71.42%
P/EPS 13.98 31.82 80.00 18.52 20.00 43.59 31.77 -42.06%
EY 7.15 3.14 1.25 5.40 5.00 2.29 3.15 72.45%
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