[XDL] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 15.32%
YoY- 4600.0%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 145,008 139,593 133,743 150,874 124,727 117,324 110,909 19.54%
PBT 8,317 6,346 5,445 3,698 2,857 2,509 2,206 142.04%
Tax -2,622 -2,024 -1,690 -1,583 -1,023 -912 -818 117.24%
NP 5,695 4,322 3,755 2,115 1,834 1,597 1,388 156.07%
-
NP to SH 5,695 4,322 3,755 2,115 1,834 1,597 1,388 156.07%
-
Tax Rate 31.53% 31.89% 31.04% 42.81% 35.81% 36.35% 37.08% -
Total Cost 139,313 135,271 129,988 148,759 122,893 115,727 109,521 17.38%
-
Net Worth 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 1,276,960 -0.66%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 1,276,960 -0.66%
NOSH 673,870 673,870 2,682,142 2,695,482 2,695,482 2,661,666 2,775,999 -61.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.93% 3.10% 2.81% 1.40% 1.47% 1.36% 1.25% -
ROE 0.45% 0.34% 0.30% 0.17% 0.15% 0.13% 0.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.52 20.72 4.99 5.60 4.63 4.41 4.00 206.72%
EPS 0.85 0.64 0.14 0.08 0.07 0.06 0.05 560.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.876 1.868 0.465 0.46 0.46 0.46 0.46 155.04%
Adjusted Per Share Value based on latest NOSH - 2,695,482
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.85 6.60 6.32 7.13 5.89 5.54 5.24 19.53%
EPS 0.27 0.20 0.18 0.10 0.09 0.08 0.07 145.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5974 0.5948 0.5893 0.5859 0.5859 0.5786 0.6034 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.29 0.26 0.035 0.025 0.03 0.035 0.05 -
P/RPS 1.35 1.26 0.70 0.45 0.65 0.79 1.25 5.25%
P/EPS 34.31 40.54 25.00 31.86 44.09 58.33 100.00 -50.95%
EY 2.91 2.47 4.00 3.14 2.27 1.71 1.00 103.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.08 0.05 0.07 0.08 0.11 22.94%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 13/05/16 -
Price 0.285 0.235 0.27 0.03 0.025 0.035 0.04 -
P/RPS 1.32 1.13 5.41 0.54 0.54 0.79 1.00 20.31%
P/EPS 33.72 36.64 192.86 38.23 36.74 58.33 80.00 -43.75%
EY 2.97 2.73 0.52 2.62 2.72 1.71 1.25 77.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.58 0.07 0.05 0.08 0.09 40.52%

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