[XDL] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 115.06%
YoY- -34.02%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 474,039 218,158 273,336 228,233 257,588 263,052 151,890 19.11%
PBT 52,790 15,172 11,791 4,715 7,122 41,861 31,941 8.02%
Tax -23,747 -4,806 -3,714 -1,730 -2,598 -12,953 -8,229 17.68%
NP 29,043 10,366 8,077 2,985 4,524 28,908 23,712 3.16%
-
NP to SH 29,043 10,366 8,077 2,985 4,524 28,908 23,712 3.16%
-
Tax Rate 44.98% 31.68% 31.50% 36.69% 36.48% 30.94% 25.76% -
Total Cost 444,996 207,792 265,259 225,248 253,064 234,144 128,178 21.08%
-
Net Worth 1,443,905 1,155,562 1,258,789 1,248,272 1,229,599 0 0 -
Dividend
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,443,905 1,155,562 1,258,789 1,248,272 1,229,599 0 0 -
NOSH 1,804,883 1,662,098 673,870 2,713,636 1,160,000 1,109,411 726,457 15.01%
Ratio Analysis
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.13% 4.75% 2.95% 1.31% 1.76% 10.99% 15.61% -
ROE 2.01% 0.90% 0.64% 0.24% 0.37% 0.00% 0.00% -
Per Share
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 26.26 15.41 40.56 8.41 22.21 23.71 20.91 3.56%
EPS 1.61 0.75 1.20 0.11 0.39 2.60 2.61 -7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.816 1.868 0.46 1.06 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,661,666
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.40 10.31 12.92 10.78 12.17 12.43 7.18 19.10%
EPS 1.37 0.49 0.38 0.14 0.21 1.37 1.12 3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6823 0.546 0.5948 0.5899 0.581 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.115 0.14 0.26 0.035 0.135 0.20 0.185 -
P/RPS 0.44 0.91 0.64 0.42 0.61 0.84 0.88 -10.10%
P/EPS 7.15 19.13 21.69 31.82 34.62 7.68 5.67 3.62%
EY 13.99 5.23 4.61 3.14 2.89 13.03 17.64 -3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.14 0.08 0.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 24/02/20 21/08/18 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 -
Price 0.165 0.195 0.235 0.035 0.17 0.19 0.23 -
P/RPS 0.63 1.27 0.58 0.42 0.77 0.80 1.10 -8.20%
P/EPS 10.25 26.64 19.61 31.82 43.59 7.29 7.05 5.92%
EY 9.75 3.75 5.10 3.14 2.29 13.71 14.19 -5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.13 0.08 0.16 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