[XDL] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 353.97%
YoY- -84.11%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 117,324 110,909 148,849 138,375 155,046 102,542 119,614 -1.28%
PBT 2,509 2,206 1,659 3,589 1,279 5,843 5,206 -38.55%
Tax -912 -818 -1,614 -1,360 -788 -1,810 1,440 -
NP 1,597 1,388 45 2,229 491 4,033 6,646 -61.38%
-
NP to SH 1,597 1,388 45 2,229 491 4,033 6,646 -61.38%
-
Tax Rate 36.35% 37.08% 97.29% 37.89% 61.61% 30.98% -27.66% -
Total Cost 115,727 109,521 148,804 136,146 154,555 98,509 112,968 1.62%
-
Net Worth 1,224,366 1,276,960 655,588 1,337,399 1,301,149 0 595,793 61.70%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,224,366 1,276,960 655,588 1,337,399 1,301,149 0 595,793 61.70%
NOSH 2,661,666 2,775,999 1,311,176 1,311,176 1,227,500 1,164,761 1,145,757 75.49%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.36% 1.25% 0.03% 1.61% 0.32% 3.93% 5.56% -
ROE 0.13% 0.11% 0.01% 0.17% 0.04% 0.00% 1.12% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.41 4.00 11.35 10.55 12.63 8.80 10.44 -43.73%
EPS 0.06 0.05 0.00 0.17 0.04 0.18 0.29 -65.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.50 1.02 1.06 0.00 0.52 -7.85%
Adjusted Per Share Value based on latest NOSH - 1,311,176
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.52 5.22 7.01 6.51 7.30 4.83 5.63 -1.30%
EPS 0.08 0.07 0.00 0.10 0.02 0.19 0.31 -59.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5764 0.6011 0.3086 0.6296 0.6125 0.00 0.2805 61.70%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.035 0.05 0.10 0.12 0.135 0.105 0.10 -
P/RPS 0.79 1.25 0.88 1.14 1.07 1.19 0.96 -12.19%
P/EPS 58.33 100.00 2,913.73 70.59 337.50 30.32 17.24 125.54%
EY 1.71 1.00 0.03 1.42 0.30 3.30 5.80 -55.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.11 0.20 0.12 0.13 0.00 0.19 -43.85%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 13/05/16 29/02/16 20/11/15 27/08/15 28/05/15 10/02/15 -
Price 0.035 0.04 0.05 0.11 0.17 0.11 0.11 -
P/RPS 0.79 1.00 0.44 1.04 1.35 1.25 1.05 -17.29%
P/EPS 58.33 80.00 1,456.86 64.71 425.00 31.77 18.96 111.67%
EY 1.71 1.25 0.07 1.55 0.24 3.15 5.27 -52.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.10 0.11 0.16 0.00 0.21 -47.47%

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