[XDL] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 31.77%
YoY- 210.52%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 115,341 102,817 124,078 145,008 139,593 133,743 150,874 -16.43%
PBT 8,639 6,533 4,743 8,317 6,346 5,445 3,698 76.33%
Tax -2,822 -1,984 -1,928 -2,622 -2,024 -1,690 -1,583 47.17%
NP 5,817 4,549 2,815 5,695 4,322 3,755 2,115 96.66%
-
NP to SH 5,817 4,549 2,815 5,695 4,322 3,755 2,115 96.66%
-
Tax Rate 32.67% 30.37% 40.65% 31.53% 31.89% 31.04% 42.81% -
Total Cost 109,524 98,268 121,263 139,313 135,271 129,988 148,759 -18.50%
-
Net Worth 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 -4.60%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 -4.60%
NOSH 1,662,098 1,352,307 673,870 673,870 673,870 2,682,142 2,695,482 -27.61%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.04% 4.42% 2.27% 3.93% 3.10% 2.81% 1.40% -
ROE 0.50% 0.36% 0.22% 0.45% 0.34% 0.30% 0.17% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.14 7.61 9.21 21.52 20.72 4.99 5.60 28.40%
EPS 0.41 0.34 0.21 0.85 0.64 0.14 0.08 198.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.816 0.94 0.94 1.876 1.868 0.465 0.46 46.69%
Adjusted Per Share Value based on latest NOSH - 673,870
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.45 4.86 5.86 6.85 6.60 6.32 7.13 -16.44%
EPS 0.27 0.21 0.13 0.27 0.20 0.18 0.10 94.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.546 0.6005 0.5986 0.5974 0.5948 0.5893 0.5859 -4.60%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.14 0.15 0.29 0.29 0.26 0.035 0.025 -
P/RPS 1.72 1.97 3.15 1.35 1.26 0.70 0.45 145.06%
P/EPS 34.08 44.58 138.84 34.31 40.54 25.00 31.86 4.60%
EY 2.93 2.24 0.72 2.91 2.47 4.00 3.14 -4.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.31 0.15 0.14 0.08 0.05 126.61%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 -
Price 0.195 0.125 0.19 0.285 0.235 0.27 0.03 -
P/RPS 2.39 1.64 2.06 1.32 1.13 5.41 0.54 170.30%
P/EPS 47.47 37.15 90.97 33.72 36.64 192.86 38.23 15.57%
EY 2.11 2.69 1.10 2.97 2.73 0.52 2.62 -13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.13 0.20 0.15 0.13 0.58 0.07 127.88%

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