[XDL] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 14.84%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 139,593 133,743 150,874 124,727 117,324 110,909 148,849 -4.19%
PBT 6,346 5,445 3,698 2,857 2,509 2,206 1,659 144.78%
Tax -2,024 -1,690 -1,583 -1,023 -912 -818 -1,614 16.30%
NP 4,322 3,755 2,115 1,834 1,597 1,388 45 2003.08%
-
NP to SH 4,322 3,755 2,115 1,834 1,597 1,388 45 2003.08%
-
Tax Rate 31.89% 31.04% 42.81% 35.81% 36.35% 37.08% 97.29% -
Total Cost 135,271 129,988 148,759 122,893 115,727 109,521 148,804 -6.16%
-
Net Worth 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 1,276,960 655,588 54.54%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 1,276,960 655,588 54.54%
NOSH 673,870 2,682,142 2,695,482 2,695,482 2,661,666 2,775,999 1,311,176 -35.86%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.10% 2.81% 1.40% 1.47% 1.36% 1.25% 0.03% -
ROE 0.34% 0.30% 0.17% 0.15% 0.13% 0.11% 0.01% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.72 4.99 5.60 4.63 4.41 4.00 11.35 49.42%
EPS 0.64 0.14 0.08 0.07 0.06 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.868 0.465 0.46 0.46 0.46 0.46 0.50 140.96%
Adjusted Per Share Value based on latest NOSH - 2,695,482
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.60 6.32 7.13 5.89 5.54 5.24 7.03 -4.12%
EPS 0.20 0.18 0.10 0.09 0.08 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5893 0.5859 0.5859 0.5786 0.6034 0.3098 54.53%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.26 0.035 0.025 0.03 0.035 0.05 0.10 -
P/RPS 1.26 0.70 0.45 0.65 0.79 1.25 0.88 27.06%
P/EPS 40.54 25.00 31.86 44.09 58.33 100.00 2,913.73 -94.23%
EY 2.47 4.00 3.14 2.27 1.71 1.00 0.03 1797.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.08 0.05 0.07 0.08 0.11 0.20 -21.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 13/05/16 29/02/16 -
Price 0.235 0.27 0.03 0.025 0.035 0.04 0.05 -
P/RPS 1.13 5.41 0.54 0.54 0.79 1.00 0.44 87.64%
P/EPS 36.64 192.86 38.23 36.74 58.33 80.00 1,456.86 -91.43%
EY 2.73 0.52 2.62 2.72 1.71 1.25 0.07 1052.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.58 0.07 0.05 0.08 0.09 0.10 19.13%

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