[XDL] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.99%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 557,792 470,613 527,950 547,228 330,908 524,241 494,946 2.01%
PBT 26,810 10,096 14,281 82,669 67,096 128,436 117,094 -21.76%
Tax -8,448 -3,670 -5,277 -25,425 -17,482 -32,596 -29,542 -18.81%
NP 18,362 6,425 9,004 57,244 49,613 95,840 87,552 -22.90%
-
NP to SH 18,362 6,425 9,004 57,244 49,613 95,840 87,552 -22.90%
-
Tax Rate 31.51% 36.35% 36.95% 30.76% 26.06% 25.38% 25.23% -
Total Cost 539,429 464,188 518,946 489,984 281,294 428,401 407,394 4.78%
-
Net Worth 1,264,180 1,239,920 1,252,374 0 0 0 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,264,180 1,239,920 1,252,374 0 0 0 0 -
NOSH 673,870 2,695,482 1,227,818 1,191,989 726,789 717,453 435,834 7.52%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.29% 1.37% 1.71% 10.46% 14.99% 18.28% 17.69% -
ROE 1.45% 0.52% 0.72% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 82.77 17.46 43.00 45.91 45.53 73.07 113.56 -5.13%
EPS 2.72 0.24 0.73 5.08 5.47 13.44 12.91 -22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.876 0.46 1.02 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,144,307
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 26.36 22.24 24.95 25.86 15.64 24.77 23.39 2.01%
EPS 0.87 0.30 0.43 2.71 2.34 4.53 4.14 -22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5974 0.5859 0.5918 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.29 0.03 0.12 0.165 0.265 0.19 0.19 -
P/RPS 0.35 0.17 0.28 0.36 0.58 0.26 0.17 12.77%
P/EPS 10.64 12.59 16.36 3.44 3.88 1.42 0.95 49.52%
EY 9.40 7.95 6.11 29.11 25.76 70.31 105.73 -33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.07 0.12 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 -
Price 0.285 0.025 0.11 0.135 0.335 0.21 0.20 -
P/RPS 0.34 0.14 0.26 0.29 0.74 0.29 0.18 11.17%
P/EPS 10.46 10.49 15.00 2.81 4.91 1.57 1.00 47.83%
EY 9.56 9.53 6.67 35.57 20.38 63.61 100.44 -32.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.05 0.11 0.00 0.00 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