[XDL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 20.44%
YoY- 139.21%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 338,418 218,158 102,817 542,422 418,344 273,336 133,743 85.58%
PBT 24,931 15,172 6,533 24,851 20,108 11,791 5,445 175.48%
Tax -8,586 -4,806 -1,984 -8,264 -6,336 -3,714 -1,690 195.23%
NP 16,345 10,366 4,549 16,587 13,772 8,077 3,755 166.35%
-
NP to SH 16,345 10,366 4,549 16,587 13,772 8,077 3,755 166.35%
-
Tax Rate 34.44% 31.68% 30.37% 33.25% 31.51% 31.50% 31.04% -
Total Cost 322,073 207,792 98,268 525,835 404,572 265,259 129,988 83.00%
-
Net Worth 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 6.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 6.21%
NOSH 1,804,883 1,662,098 1,352,307 673,870 673,870 673,870 2,682,142 -23.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.83% 4.75% 4.42% 3.06% 3.29% 2.95% 2.81% -
ROE 1.20% 0.90% 0.36% 1.31% 1.09% 0.64% 0.30% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.26 15.41 7.61 40.25 62.08 40.56 4.99 145.85%
EPS 1.08 0.75 0.34 1.23 2.04 1.20 0.14 289.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.816 0.94 0.94 1.876 1.868 0.465 40.76%
Adjusted Per Share Value based on latest NOSH - 673,870
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.93 10.27 4.84 25.53 19.69 12.87 6.30 85.49%
EPS 0.77 0.49 0.21 0.78 0.65 0.38 0.18 163.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6428 0.544 0.5983 0.5964 0.5951 0.5926 0.5871 6.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.145 0.14 0.15 0.29 0.29 0.26 0.035 -
P/RPS 0.75 0.91 1.97 0.72 0.47 0.64 0.70 4.70%
P/EPS 15.59 19.13 44.58 23.56 14.19 21.69 25.00 -26.98%
EY 6.41 5.23 2.24 4.24 7.05 4.61 4.00 36.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.16 0.31 0.15 0.14 0.08 77.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 -
Price 0.115 0.195 0.125 0.19 0.285 0.235 0.27 -
P/RPS 0.60 1.27 1.64 0.47 0.46 0.58 5.41 -76.88%
P/EPS 12.36 26.64 37.15 15.44 13.95 19.61 192.86 -83.95%
EY 8.09 3.75 2.69 6.48 7.17 5.10 0.52 522.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.24 0.13 0.20 0.15 0.13 0.58 -59.37%

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