[XDL] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -91.87%
YoY- -52.25%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 544,812 395,963 257,588 102,542 530,035 410,421 263,052 62.26%
PBT 12,370 10,711 7,122 5,843 67,208 62,002 41,861 -55.53%
Tax -5,572 -3,958 -2,598 -1,810 -17,629 -19,069 -12,953 -42.92%
NP 6,798 6,753 4,524 4,033 49,579 42,933 28,908 -61.80%
-
NP to SH 6,798 6,753 4,524 4,033 49,579 42,933 28,908 -61.80%
-
Tax Rate 45.04% 36.95% 36.48% 30.98% 26.23% 30.76% 30.94% -
Total Cost 538,014 389,210 253,064 98,509 480,456 367,488 234,144 73.86%
-
Net Worth 1,258,888 1,252,374 1,229,599 0 589,020 0 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,258,888 1,252,374 1,229,599 0 589,020 0 0 -
NOSH 2,517,777 1,227,818 1,160,000 1,164,761 1,132,730 1,191,989 1,109,411 72.43%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.25% 1.71% 1.76% 3.93% 9.35% 10.46% 10.99% -
ROE 0.54% 0.54% 0.37% 0.00% 8.42% 0.00% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.64 32.25 22.21 8.80 46.79 34.43 23.71 -5.89%
EPS 0.27 0.55 0.39 0.18 2.19 3.81 2.60 -77.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 1.02 1.06 0.00 0.52 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,164,761
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.74 18.71 12.17 4.85 25.05 19.39 12.43 62.24%
EPS 0.32 0.32 0.21 0.19 2.34 2.03 1.37 -61.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5949 0.5918 0.581 0.00 0.2783 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.10 0.12 0.135 0.105 0.10 0.165 0.20 -
P/RPS 0.46 0.37 0.61 1.19 0.21 0.48 0.84 -32.99%
P/EPS 37.04 21.82 34.62 30.32 2.28 4.58 7.68 184.63%
EY 2.70 4.58 2.89 3.30 43.77 21.83 13.03 -64.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.12 0.13 0.00 0.19 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 20/11/15 27/08/15 28/05/15 10/02/15 26/11/14 19/08/14 -
Price 0.05 0.11 0.17 0.11 0.11 0.135 0.19 -
P/RPS 0.23 0.34 0.77 1.25 0.24 0.39 0.80 -56.34%
P/EPS 18.52 20.00 43.59 31.77 2.51 3.75 7.29 85.86%
EY 5.40 5.00 2.29 3.15 39.79 26.68 13.71 -46.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.11 0.16 0.00 0.21 0.00 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