[XDL] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 61.6%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 115,841 120,260 115,341 102,817 124,078 145,008 139,593 -11.66%
PBT 7,563 9,759 8,639 6,533 4,743 8,317 6,346 12.37%
Tax -3,106 -3,780 -2,822 -1,984 -1,928 -2,622 -2,024 32.93%
NP 4,457 5,979 5,817 4,549 2,815 5,695 4,322 2.06%
-
NP to SH 4,457 5,979 5,817 4,549 2,815 5,695 4,322 2.06%
-
Tax Rate 41.07% 38.73% 32.67% 30.37% 40.65% 31.53% 31.89% -
Total Cost 111,384 114,281 109,524 98,268 121,263 139,313 135,271 -12.11%
-
Net Worth 1,407,807 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 7.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,407,807 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 7.72%
NOSH 1,804,883 1,804,883 1,662,098 1,352,307 673,870 673,870 673,870 92.51%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.85% 4.97% 5.04% 4.42% 2.27% 3.93% 3.10% -
ROE 0.32% 0.44% 0.50% 0.36% 0.22% 0.45% 0.34% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.42 6.84 8.14 7.61 9.21 21.52 20.72 -54.11%
EPS 0.25 0.34 0.41 0.34 0.21 0.85 0.64 -46.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.777 0.816 0.94 0.94 1.876 1.868 -44.04%
Adjusted Per Share Value based on latest NOSH - 1,352,307
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.47 5.68 5.45 4.86 5.86 6.85 6.60 -11.73%
EPS 0.21 0.28 0.27 0.21 0.13 0.27 0.20 3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6652 0.6452 0.546 0.6005 0.5986 0.5974 0.5948 7.72%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.12 0.145 0.14 0.15 0.29 0.29 0.26 -
P/RPS 1.87 2.12 1.72 1.97 3.15 1.35 1.26 30.01%
P/EPS 48.59 42.62 34.08 44.58 138.84 34.31 40.54 12.79%
EY 2.06 2.35 2.93 2.24 0.72 2.91 2.47 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.17 0.16 0.31 0.15 0.14 4.69%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 23/11/18 21/08/18 30/05/18 26/02/18 30/11/17 15/08/17 -
Price 0.12 0.115 0.195 0.125 0.19 0.285 0.235 -
P/RPS 1.87 1.68 2.39 1.64 2.06 1.32 1.13 39.77%
P/EPS 48.59 33.80 47.47 37.15 90.97 33.72 36.64 20.64%
EY 2.06 2.96 2.11 2.69 1.10 2.97 2.73 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.24 0.13 0.20 0.15 0.13 9.98%

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