[XDL] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 7.53%
YoY- -34.02%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 517,133 436,316 546,672 456,466 515,176 526,104 303,780 8.51%
PBT 57,589 30,344 23,582 9,430 14,244 83,722 63,882 -1.58%
Tax -25,905 -9,612 -7,428 -3,460 -5,196 -25,906 -16,458 7.22%
NP 31,683 20,732 16,154 5,970 9,048 57,816 47,424 -6.01%
-
NP to SH 31,683 20,732 16,154 5,970 9,048 57,816 47,424 -6.01%
-
Tax Rate 44.98% 31.68% 31.50% 36.69% 36.48% 30.94% 25.76% -
Total Cost 485,450 415,584 530,518 450,496 506,128 468,288 256,356 10.31%
-
Net Worth 1,443,905 1,155,562 1,258,789 1,248,272 1,229,599 0 0 -
Dividend
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,443,905 1,155,562 1,258,789 1,248,272 1,229,599 0 0 -
NOSH 1,804,883 1,662,098 673,870 2,713,636 1,160,000 1,109,411 726,457 15.01%
Ratio Analysis
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.13% 4.75% 2.95% 1.31% 1.76% 10.99% 15.61% -
ROE 2.19% 1.79% 1.28% 0.48% 0.74% 0.00% 0.00% -
Per Share
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 28.65 30.81 81.12 16.82 44.41 47.42 41.82 -5.64%
EPS 1.76 1.50 2.40 0.22 0.78 5.20 5.22 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.816 1.868 0.46 1.06 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,661,666
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 24.34 20.54 25.74 21.49 24.25 24.77 14.30 8.51%
EPS 1.49 0.98 0.76 0.28 0.43 2.72 2.23 -6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.544 0.5926 0.5876 0.5788 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.115 0.14 0.26 0.035 0.135 0.20 0.185 -
P/RPS 0.40 0.45 0.32 0.21 0.30 0.42 0.44 -1.45%
P/EPS 6.55 9.56 10.85 15.91 17.31 3.84 2.83 13.76%
EY 15.26 10.46 9.22 6.29 5.78 26.06 35.29 -12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.14 0.08 0.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 24/02/20 21/08/18 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 -
Price 0.165 0.195 0.235 0.035 0.17 0.19 0.23 -
P/RPS 0.58 0.63 0.29 0.21 0.38 0.40 0.55 0.81%
P/EPS 9.40 13.32 9.80 15.91 21.79 3.65 3.52 16.29%
EY 10.64 7.51 10.20 6.29 4.59 27.43 28.38 -13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.13 0.08 0.16 0.00 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