[XDL] QoQ Cumulative Quarter Result on 31-Dec-2018

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- 27.27%
YoY- 25.41%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 347,738 226,352 96,836 454,259 338,418 218,158 102,817 125.14%
PBT 39,841 24,885 8,410 32,494 24,931 15,172 6,533 233.42%
Tax -18,644 -12,015 -3,449 -11,692 -8,586 -4,806 -1,984 344.70%
NP 21,197 12,870 4,961 20,802 16,345 10,366 4,549 178.71%
-
NP to SH 21,197 12,870 4,961 20,802 16,345 10,366 4,549 178.71%
-
Tax Rate 46.80% 48.28% 41.01% 35.98% 34.44% 31.68% 30.37% -
Total Cost 326,541 213,482 91,875 433,457 322,073 207,792 98,268 122.51%
-
Net Worth 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 7.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 7.96%
NOSH 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,662,098 1,352,307 21.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.10% 5.69% 5.12% 4.58% 4.83% 4.75% 4.42% -
ROE 1.49% 0.90% 0.35% 1.48% 1.20% 0.90% 0.36% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 19.27 12.54 5.37 25.17 19.26 15.41 7.61 85.67%
EPS 1.17 0.71 0.27 1.31 1.08 0.75 0.34 127.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 0.78 0.777 0.816 0.94 -10.93%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 16.37 10.66 4.56 21.38 15.93 10.27 4.84 125.15%
EPS 1.00 0.61 0.23 0.98 0.77 0.49 0.21 182.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.6712 0.6627 0.6627 0.6428 0.544 0.5983 7.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.085 0.08 0.09 0.12 0.145 0.14 0.15 -
P/RPS 0.44 0.64 1.68 0.48 0.75 0.91 1.97 -63.15%
P/EPS 7.24 11.22 32.74 10.41 15.59 19.13 44.58 -70.20%
EY 13.82 8.91 3.05 9.60 6.41 5.23 2.24 236.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.12 0.15 0.19 0.17 0.16 -22.08%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 23/08/19 29/05/19 22/02/19 23/11/18 21/08/18 30/05/18 -
Price 0.08 0.09 0.085 0.12 0.115 0.195 0.125 -
P/RPS 0.42 0.72 1.58 0.48 0.60 1.27 1.64 -59.63%
P/EPS 6.81 12.62 30.92 10.41 12.36 26.64 37.15 -67.69%
EY 14.68 7.92 3.23 9.60 8.09 3.75 2.69 209.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.11 0.11 0.15 0.15 0.24 0.13 -16.03%

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