[XDL] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -36.51%
YoY- -54.64%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 553,179 544,812 515,577 524,571 510,826 482,114 463,877 12.44%
PBT 8,733 12,370 15,917 32,469 52,620 59,166 78,393 -76.81%
Tax -4,580 -5,572 -2,518 -7,274 -12,937 -15,070 -21,937 -64.77%
NP 4,153 6,798 13,399 25,195 39,683 44,096 56,456 -82.41%
-
NP to SH 4,153 6,798 13,399 25,195 39,683 44,096 56,456 -82.41%
-
Tax Rate 52.44% 45.04% 15.82% 22.40% 24.59% 25.47% 27.98% -
Total Cost 549,026 538,014 502,178 499,376 471,143 438,018 407,421 21.97%
-
Net Worth 1,276,960 655,588 1,311,176 1,227,500 0 595,793 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,276,960 655,588 1,311,176 1,227,500 0 595,793 0 -
NOSH 2,775,999 1,311,176 1,311,176 1,227,500 1,164,761 1,145,757 1,144,307 80.44%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.75% 1.25% 2.60% 4.80% 7.77% 9.15% 12.17% -
ROE 0.33% 1.04% 1.02% 2.05% 0.00% 7.40% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 19.93 41.55 39.32 42.73 43.86 42.08 40.54 -37.68%
EPS 0.15 0.52 1.02 2.05 3.41 3.85 4.93 -90.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 1.00 1.00 0.00 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,227,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.04 25.65 24.27 24.69 24.05 22.70 21.84 12.42%
EPS 0.20 0.32 0.63 1.19 1.87 2.08 2.66 -82.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6011 0.3086 0.6172 0.5779 0.00 0.2805 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.05 0.10 0.12 0.135 0.105 0.10 0.165 -
P/RPS 0.25 0.24 0.31 0.32 0.24 0.24 0.41 -28.07%
P/EPS 33.42 19.29 11.74 6.58 3.08 2.60 3.34 363.69%
EY 2.99 5.18 8.52 15.20 32.45 38.49 29.90 -78.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.20 0.12 0.14 0.00 0.19 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 13/05/16 29/02/16 20/11/15 27/08/15 28/05/15 10/02/15 26/11/14 -
Price 0.04 0.05 0.11 0.17 0.11 0.11 0.135 -
P/RPS 0.20 0.12 0.28 0.40 0.25 0.26 0.33 -28.36%
P/EPS 26.74 9.64 10.76 8.28 3.23 2.86 2.74 356.04%
EY 3.74 10.37 9.29 12.07 30.97 34.99 36.55 -78.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.11 0.17 0.00 0.21 0.00 -

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