[XDL] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -24.5%
YoY- -86.29%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 626,567 542,422 503,834 544,812 530,035 367,623 513,679 2.68%
PBT 63,113 24,851 11,270 12,370 67,208 78,418 120,707 -8.28%
Tax -28,773 -8,264 -4,336 -5,572 -17,629 -19,493 -30,817 -0.91%
NP 34,340 16,587 6,934 6,798 49,579 58,925 89,890 -12.03%
-
NP to SH 34,340 16,587 6,934 6,798 49,579 58,925 89,890 -12.03%
-
Tax Rate 45.59% 33.25% 38.47% 45.04% 26.23% 24.86% 25.53% -
Total Cost 592,227 525,835 496,900 538,014 480,456 308,698 423,789 4.56%
-
Net Worth 1,443,905 1,266,875 1,239,921 1,258,888 589,020 553,434 388,703 19.11%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,443,905 1,266,875 1,239,921 1,258,888 589,020 553,434 388,703 19.11%
NOSH 1,804,883 673,870 2,695,482 2,517,777 1,132,730 907,269 719,821 13.03%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.48% 3.06% 1.38% 1.25% 9.35% 16.03% 17.50% -
ROE 2.38% 1.31% 0.56% 0.54% 8.42% 10.65% 23.13% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 34.72 40.25 18.69 21.64 46.79 40.52 71.36 -9.15%
EPS 1.90 1.23 0.26 0.27 2.19 6.49 10.04 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.94 0.46 0.50 0.52 0.61 0.54 5.37%
Adjusted Per Share Value based on latest NOSH - 1,311,176
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 29.61 25.63 23.81 25.74 25.05 17.37 24.27 2.68%
EPS 1.62 0.78 0.33 0.32 2.34 2.78 4.25 -12.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6823 0.5986 0.5859 0.5949 0.2783 0.2615 0.1837 19.11%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.055 0.29 0.025 0.10 0.10 0.47 0.19 -
P/RPS 0.16 0.72 0.13 0.46 0.21 1.16 0.27 -6.73%
P/EPS 2.89 23.56 9.72 37.04 2.28 7.24 1.52 8.94%
EY 34.59 4.24 10.29 2.70 43.77 13.82 65.73 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.31 0.05 0.20 0.19 0.77 0.35 -19.30%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 26/02/18 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 -
Price 0.075 0.19 0.03 0.05 0.11 0.365 0.19 -
P/RPS 0.22 0.47 0.16 0.23 0.24 0.90 0.27 -2.69%
P/EPS 3.94 15.44 11.66 18.52 2.51 5.62 1.52 13.53%
EY 25.37 6.48 8.57 5.40 39.79 17.79 65.73 -11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.20 0.07 0.10 0.21 0.60 0.35 -16.56%

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