[XDL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 43.89%
YoY- 2.0%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 418,344 273,336 133,743 503,834 352,960 228,233 110,909 142.11%
PBT 20,108 11,791 5,445 11,270 7,572 4,715 2,206 335.77%
Tax -6,336 -3,714 -1,690 -4,336 -2,753 -1,730 -818 290.99%
NP 13,772 8,077 3,755 6,934 4,819 2,985 1,388 361.10%
-
NP to SH 13,772 8,077 3,755 6,934 4,819 2,985 1,388 361.10%
-
Tax Rate 31.51% 31.50% 31.04% 38.47% 36.36% 36.69% 37.08% -
Total Cost 404,572 265,259 129,988 496,900 348,141 225,248 109,521 138.77%
-
Net Worth 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 1,276,960 -0.66%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 1,276,960 -0.66%
NOSH 673,870 673,870 2,682,142 2,695,482 2,695,482 2,713,636 2,775,999 -61.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.29% 2.95% 2.81% 1.38% 1.37% 1.31% 1.25% -
ROE 1.09% 0.64% 0.30% 0.56% 0.39% 0.24% 0.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 62.08 40.56 4.99 18.69 13.09 8.41 4.00 521.15%
EPS 2.04 1.20 0.14 0.26 0.18 0.11 0.05 1082.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.876 1.868 0.465 0.46 0.46 0.46 0.46 155.04%
Adjusted Per Share Value based on latest NOSH - 2,695,482
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.77 12.92 6.32 23.81 16.68 10.78 5.24 142.15%
EPS 0.65 0.38 0.18 0.33 0.23 0.14 0.07 341.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5974 0.5948 0.5893 0.5859 0.5859 0.5899 0.6034 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.29 0.26 0.035 0.025 0.03 0.035 0.05 -
P/RPS 0.47 0.64 0.70 0.13 0.23 0.42 1.25 -47.87%
P/EPS 14.19 21.69 25.00 9.72 16.78 31.82 100.00 -72.76%
EY 7.05 4.61 4.00 10.29 5.96 3.14 1.00 267.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.08 0.05 0.07 0.08 0.11 22.94%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 13/05/16 -
Price 0.285 0.235 0.27 0.03 0.025 0.035 0.04 -
P/RPS 0.46 0.58 5.41 0.16 0.19 0.42 1.00 -40.38%
P/EPS 13.95 19.61 192.86 11.66 13.98 31.82 80.00 -68.75%
EY 7.17 5.10 0.52 8.57 7.15 3.14 1.25 220.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.58 0.07 0.05 0.08 0.09 40.52%

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