[XDL] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 13.67%
YoY- 185.79%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 389,277 477,794 451,224 557,792 470,613 527,950 547,228 -5.10%
PBT 4,257 52,407 33,241 26,810 10,096 14,281 82,669 -36.62%
Tax -9,813 -23,297 -11,448 -8,448 -3,670 -5,277 -25,425 -13.61%
NP -5,556 29,110 21,793 18,362 6,425 9,004 57,244 -
-
NP to SH -5,556 29,110 21,793 18,362 6,425 9,004 57,244 -
-
Tax Rate 230.51% 44.45% 34.44% 31.51% 36.35% 36.95% 30.76% -
Total Cost 394,833 448,684 429,430 539,429 464,188 518,946 489,984 -3.26%
-
Net Worth 1,481,357 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 0 -
Dividend
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,481,357 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 0 -
NOSH 2,116,225 1,804,883 1,804,883 673,870 2,695,482 1,227,818 1,191,989 9.22%
Ratio Analysis
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.43% 6.09% 4.83% 3.29% 1.37% 1.71% 10.46% -
ROE -0.38% 2.02% 1.60% 1.45% 0.52% 0.72% 0.00% -
Per Share
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.39 26.47 25.68 82.77 17.46 43.00 45.91 -13.12%
EPS -0.28 1.61 1.44 2.72 0.24 0.73 5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.80 0.777 1.876 0.46 1.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 673,870
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.39 22.58 21.32 26.36 22.24 24.95 25.86 -5.10%
EPS -0.28 1.38 1.03 0.87 0.30 0.43 2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6823 0.6452 0.5974 0.5859 0.5918 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.06 0.105 0.145 0.29 0.03 0.12 0.165 -
P/RPS 0.33 0.40 0.56 0.35 0.17 0.28 0.36 -1.32%
P/EPS -22.85 6.51 11.69 10.64 12.59 16.36 3.44 -
EY -4.38 15.36 8.55 9.40 7.95 6.11 29.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.13 0.19 0.15 0.07 0.12 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/05/21 23/06/20 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 -
Price 0.055 0.06 0.115 0.285 0.025 0.11 0.135 -
P/RPS 0.30 0.23 0.45 0.34 0.14 0.26 0.29 0.52%
P/EPS -20.95 3.72 9.27 10.46 10.49 15.00 2.81 -
EY -4.77 26.88 10.78 9.56 9.53 6.67 35.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.15 0.15 0.05 0.11 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