[XDL] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 7.63%
YoY- -28.64%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 477,794 451,224 557,792 470,613 527,950 547,228 330,908 5.81%
PBT 52,407 33,241 26,810 10,096 14,281 82,669 67,096 -3.72%
Tax -23,297 -11,448 -8,448 -3,670 -5,277 -25,425 -17,482 4.51%
NP 29,110 21,793 18,362 6,425 9,004 57,244 49,613 -7.87%
-
NP to SH 29,110 21,793 18,362 6,425 9,004 57,244 49,613 -7.87%
-
Tax Rate 44.45% 34.44% 31.51% 36.35% 36.95% 30.76% 26.06% -
Total Cost 448,684 429,430 539,429 464,188 518,946 489,984 281,294 7.44%
-
Net Worth 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 0 0 -
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 0 0 -
NOSH 1,804,883 1,804,883 673,870 2,695,482 1,227,818 1,191,989 726,789 15.01%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.09% 4.83% 3.29% 1.37% 1.71% 10.46% 14.99% -
ROE 2.02% 1.60% 1.45% 0.52% 0.72% 0.00% 0.00% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 26.47 25.68 82.77 17.46 43.00 45.91 45.53 -8.00%
EPS 1.61 1.44 2.72 0.24 0.73 5.08 5.47 -17.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.777 1.876 0.46 1.02 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,695,482
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.49 21.24 26.26 22.15 24.85 25.76 15.58 5.80%
EPS 1.37 1.03 0.86 0.30 0.42 2.69 2.34 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.6428 0.5951 0.5837 0.5896 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.105 0.145 0.29 0.03 0.12 0.165 0.265 -
P/RPS 0.40 0.56 0.35 0.17 0.28 0.36 0.58 -5.55%
P/EPS 6.51 11.69 10.64 12.59 16.36 3.44 3.88 8.28%
EY 15.36 8.55 9.40 7.95 6.11 29.11 25.76 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.15 0.07 0.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 23/06/20 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 -
Price 0.06 0.115 0.285 0.025 0.11 0.135 0.335 -
P/RPS 0.23 0.45 0.34 0.14 0.26 0.29 0.74 -16.44%
P/EPS 3.72 9.27 10.46 10.49 15.00 2.81 4.91 -4.17%
EY 26.88 10.78 9.56 9.53 6.67 35.57 20.38 4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.15 0.15 0.05 0.11 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