[XDL] QoQ Cumulative Quarter Result on 31-Mar-2019

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019
Profit Trend
QoQ- -76.15%
YoY- 9.06%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 474,039 347,738 226,352 96,836 454,259 338,418 218,158 67.52%
PBT 52,790 39,841 24,885 8,410 32,494 24,931 15,172 129.09%
Tax -23,747 -18,644 -12,015 -3,449 -11,692 -8,586 -4,806 189.25%
NP 29,043 21,197 12,870 4,961 20,802 16,345 10,366 98.36%
-
NP to SH 29,043 21,197 12,870 4,961 20,802 16,345 10,366 98.36%
-
Tax Rate 44.98% 46.80% 48.28% 41.01% 35.98% 34.44% 31.68% -
Total Cost 444,996 326,541 213,482 91,875 433,457 322,073 207,792 65.91%
-
Net Worth 1,443,905 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 15.96%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,443,905 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 15.96%
NOSH 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,662,098 5.63%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.13% 6.10% 5.69% 5.12% 4.58% 4.83% 4.75% -
ROE 2.01% 1.49% 0.90% 0.35% 1.48% 1.20% 0.90% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.26 19.27 12.54 5.37 25.17 19.26 15.41 42.53%
EPS 1.61 1.17 0.71 0.27 1.31 1.08 0.75 66.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.79 0.78 0.78 0.777 0.816 -1.30%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.32 16.37 10.66 4.56 21.38 15.93 10.27 67.54%
EPS 1.37 1.00 0.61 0.23 0.98 0.77 0.49 98.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.6712 0.6712 0.6627 0.6627 0.6428 0.544 15.95%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.115 0.085 0.08 0.09 0.12 0.145 0.14 -
P/RPS 0.44 0.44 0.64 1.68 0.48 0.75 0.91 -38.31%
P/EPS 7.15 7.24 11.22 32.74 10.41 15.59 19.13 -48.01%
EY 13.99 13.82 8.91 3.05 9.60 6.41 5.23 92.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.11 0.10 0.12 0.15 0.19 0.17 -12.10%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 22/11/19 23/08/19 29/05/19 22/02/19 23/11/18 21/08/18 -
Price 0.165 0.08 0.09 0.085 0.12 0.115 0.195 -
P/RPS 0.63 0.42 0.72 1.58 0.48 0.60 1.27 -37.25%
P/EPS 10.25 6.81 12.62 30.92 10.41 12.36 26.64 -47.00%
EY 9.75 14.68 7.92 3.23 9.60 8.09 3.75 88.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.10 0.11 0.11 0.15 0.15 0.24 -8.49%

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