[XDL] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
13-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -18.33%
YoY- -65.58%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 463,650 411,268 534,972 443,636 410,168 295,320 288,292 7.57%
PBT 53,121 26,132 21,780 8,824 23,372 49,556 60,136 -1.88%
Tax -24,858 -7,936 -6,760 -3,272 -7,240 -15,772 -14,996 8.08%
NP 28,262 18,196 15,020 5,552 16,132 33,784 45,140 -6.94%
-
NP to SH 28,262 18,196 15,020 5,552 16,132 33,784 45,140 -6.94%
-
Tax Rate 46.80% 30.37% 31.04% 37.08% 30.98% 31.83% 24.94% -
Total Cost 435,388 393,072 519,952 438,084 394,036 261,536 243,152 9.37%
-
Net Worth 1,425,856 1,270,834 1,247,196 1,276,960 0 0 0 -
Dividend
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,425,856 1,270,834 1,247,196 1,276,960 0 0 0 -
NOSH 1,804,883 1,352,307 2,682,142 2,775,999 1,164,761 1,084,117 725,862 15.03%
Ratio Analysis
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.10% 4.42% 2.81% 1.25% 3.93% 11.44% 15.66% -
ROE 1.98% 1.43% 1.20% 0.43% 0.00% 0.00% 0.00% -
Per Share
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 25.69 30.42 19.95 15.98 35.21 27.24 39.72 -6.48%
EPS 1.56 1.36 0.56 0.20 0.72 3.12 4.96 -16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.94 0.465 0.46 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,775,999
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.83 19.36 25.18 20.88 19.31 13.90 13.57 7.58%
EPS 1.33 0.86 0.71 0.26 0.76 1.59 2.13 -6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.5983 0.5871 0.6011 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.085 0.15 0.035 0.05 0.105 0.285 0.19 -
P/RPS 0.33 0.49 0.18 0.31 0.30 1.05 0.48 -5.59%
P/EPS 5.43 11.14 6.25 25.00 7.58 9.15 3.06 9.21%
EY 18.42 8.97 16.00 4.00 13.19 10.93 32.73 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.16 0.08 0.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 22/11/19 30/05/18 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 -
Price 0.08 0.125 0.27 0.04 0.11 0.205 0.21 -
P/RPS 0.31 0.41 1.35 0.25 0.31 0.75 0.53 -7.91%
P/EPS 5.11 9.29 48.21 20.00 7.94 6.58 3.38 6.56%
EY 19.57 10.77 2.07 5.00 12.59 15.20 29.61 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.58 0.09 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