[XDL] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 242.27%
YoY- 21.91%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 273,336 228,233 257,588 263,052 151,890 236,450 242,352 2.02%
PBT 11,791 4,715 7,122 41,861 31,941 58,394 56,623 -22.99%
Tax -3,714 -1,730 -2,598 -12,953 -8,229 -14,854 -14,260 -20.07%
NP 8,077 2,985 4,524 28,908 23,712 43,540 42,363 -24.11%
-
NP to SH 8,077 2,985 4,524 28,908 23,712 43,540 42,363 -24.11%
-
Tax Rate 31.50% 36.69% 36.48% 30.94% 25.76% 25.44% 25.18% -
Total Cost 265,259 225,248 253,064 234,144 128,178 192,910 199,989 4.81%
-
Net Worth 1,258,789 1,248,272 1,229,599 0 0 406,849 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,258,789 1,248,272 1,229,599 0 0 406,849 0 -
NOSH 673,870 2,713,636 1,160,000 1,109,411 726,457 713,770 433,827 7.60%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.95% 1.31% 1.76% 10.99% 15.61% 18.41% 17.48% -
ROE 0.64% 0.24% 0.37% 0.00% 0.00% 10.70% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 40.56 8.41 22.21 23.71 20.91 33.13 55.86 -5.19%
EPS 1.20 0.11 0.39 2.60 2.61 6.10 6.26 -24.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.868 0.46 1.06 0.00 0.00 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,149,705
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.87 10.74 12.13 12.38 7.15 11.13 11.41 2.02%
EPS 0.38 0.14 0.21 1.36 1.12 2.05 1.99 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5926 0.5876 0.5788 0.00 0.00 0.1915 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.26 0.035 0.135 0.20 0.185 0.23 0.27 -
P/RPS 0.64 0.42 0.61 0.84 0.88 0.69 0.48 4.90%
P/EPS 21.69 31.82 34.62 7.68 5.67 3.77 2.76 40.95%
EY 4.61 3.14 2.89 13.03 17.64 26.52 36.17 -29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.08 0.13 0.00 0.00 0.40 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 27/08/12 29/08/11 -
Price 0.235 0.035 0.17 0.19 0.23 0.21 0.20 -
P/RPS 0.58 0.42 0.77 0.80 1.10 0.63 0.36 8.26%
P/EPS 19.61 31.82 43.59 7.29 7.05 3.44 2.05 45.64%
EY 5.10 3.14 2.29 13.71 14.19 29.05 48.82 -31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.08 0.16 0.00 0.00 0.37 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