[XDL] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 12.17%
YoY- -84.35%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 218,158 273,336 228,233 257,588 263,052 151,890 236,450 -1.33%
PBT 15,172 11,791 4,715 7,122 41,861 31,941 58,394 -20.11%
Tax -4,806 -3,714 -1,730 -2,598 -12,953 -8,229 -14,854 -17.13%
NP 10,366 8,077 2,985 4,524 28,908 23,712 43,540 -21.26%
-
NP to SH 10,366 8,077 2,985 4,524 28,908 23,712 43,540 -21.26%
-
Tax Rate 31.68% 31.50% 36.69% 36.48% 30.94% 25.76% 25.44% -
Total Cost 207,792 265,259 225,248 253,064 234,144 128,178 192,910 1.24%
-
Net Worth 1,155,562 1,258,789 1,248,272 1,229,599 0 0 406,849 18.99%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,155,562 1,258,789 1,248,272 1,229,599 0 0 406,849 18.99%
NOSH 1,662,098 673,870 2,713,636 1,160,000 1,109,411 726,457 713,770 15.12%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.75% 2.95% 1.31% 1.76% 10.99% 15.61% 18.41% -
ROE 0.90% 0.64% 0.24% 0.37% 0.00% 0.00% 10.70% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.41 40.56 8.41 22.21 23.71 20.91 33.13 -11.97%
EPS 0.75 1.20 0.11 0.39 2.60 2.61 6.10 -29.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.816 1.868 0.46 1.06 0.00 0.00 0.57 6.15%
Adjusted Per Share Value based on latest NOSH - 1,227,500
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.31 12.92 10.78 12.17 12.43 7.18 11.17 -1.32%
EPS 0.49 0.38 0.14 0.21 1.37 1.12 2.06 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.546 0.5948 0.5899 0.581 0.00 0.00 0.1923 18.98%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.14 0.26 0.035 0.135 0.20 0.185 0.23 -
P/RPS 0.91 0.64 0.42 0.61 0.84 0.88 0.69 4.71%
P/EPS 19.13 21.69 31.82 34.62 7.68 5.67 3.77 31.07%
EY 5.23 4.61 3.14 2.89 13.03 17.64 26.52 -23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.08 0.13 0.00 0.00 0.40 -13.28%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 27/08/12 -
Price 0.195 0.235 0.035 0.17 0.19 0.23 0.21 -
P/RPS 1.27 0.58 0.42 0.77 0.80 1.10 0.63 12.38%
P/EPS 26.64 19.61 31.82 43.59 7.29 7.05 3.44 40.63%
EY 3.75 5.10 3.14 2.29 13.71 14.19 29.05 -28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.13 0.08 0.16 0.00 0.00 0.37 -6.95%

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