[XDL] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 77.54%
YoY- 170.53%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 124,078 145,008 139,593 133,743 150,874 124,727 117,324 3.79%
PBT 4,743 8,317 6,346 5,445 3,698 2,857 2,509 52.70%
Tax -1,928 -2,622 -2,024 -1,690 -1,583 -1,023 -912 64.49%
NP 2,815 5,695 4,322 3,755 2,115 1,834 1,597 45.76%
-
NP to SH 2,815 5,695 4,322 3,755 2,115 1,834 1,597 45.76%
-
Tax Rate 40.65% 31.53% 31.89% 31.04% 42.81% 35.81% 36.35% -
Total Cost 121,263 139,313 135,271 129,988 148,759 122,893 115,727 3.15%
-
Net Worth 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 2.29%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 2.29%
NOSH 673,870 673,870 673,870 2,682,142 2,695,482 2,695,482 2,661,666 -59.87%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.27% 3.93% 3.10% 2.81% 1.40% 1.47% 1.36% -
ROE 0.22% 0.45% 0.34% 0.30% 0.17% 0.15% 0.13% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.21 21.52 20.72 4.99 5.60 4.63 4.41 63.16%
EPS 0.21 0.85 0.64 0.14 0.08 0.07 0.06 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.876 1.868 0.465 0.46 0.46 0.46 60.82%
Adjusted Per Share Value based on latest NOSH - 2,682,142
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.84 6.83 6.57 6.30 7.10 5.87 5.52 3.81%
EPS 0.13 0.27 0.20 0.18 0.10 0.09 0.08 38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5964 0.5951 0.5926 0.5871 0.5837 0.5837 0.5764 2.29%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.29 0.29 0.26 0.035 0.025 0.03 0.035 -
P/RPS 3.15 1.35 1.26 0.70 0.45 0.65 0.79 150.81%
P/EPS 138.84 34.31 40.54 25.00 31.86 44.09 58.33 77.99%
EY 0.72 2.91 2.47 4.00 3.14 2.27 1.71 -43.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.15 0.14 0.08 0.05 0.07 0.08 146.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 -
Price 0.19 0.285 0.235 0.27 0.03 0.025 0.035 -
P/RPS 2.06 1.32 1.13 5.41 0.54 0.54 0.79 89.11%
P/EPS 90.97 33.72 36.64 192.86 38.23 36.74 58.33 34.37%
EY 1.10 2.97 2.73 0.52 2.62 2.72 1.71 -25.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.13 0.58 0.07 0.05 0.08 83.89%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment