[XDL] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 115.1%
YoY- 170.59%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 186,969 474,039 218,158 273,336 228,233 257,588 263,052 -5.10%
PBT 10,950 52,790 15,172 11,791 4,715 7,122 41,861 -18.61%
Tax -6,605 -23,747 -4,806 -3,714 -1,730 -2,598 -12,953 -9.82%
NP 4,345 29,043 10,366 8,077 2,985 4,524 28,908 -25.25%
-
NP to SH 4,345 29,043 10,366 8,077 2,985 4,524 28,908 -25.25%
-
Tax Rate 60.32% 44.98% 31.68% 31.50% 36.69% 36.48% 30.94% -
Total Cost 182,624 444,996 207,792 265,259 225,248 253,064 234,144 -3.74%
-
Net Worth 1,476,722 1,443,905 1,155,562 1,258,789 1,248,272 1,229,599 0 -
Dividend
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,476,722 1,443,905 1,155,562 1,258,789 1,248,272 1,229,599 0 -
NOSH 2,116,225 1,804,883 1,662,098 673,870 2,713,636 1,160,000 1,109,411 10.42%
Ratio Analysis
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.32% 6.13% 4.75% 2.95% 1.31% 1.76% 10.99% -
ROE 0.29% 2.01% 0.90% 0.64% 0.24% 0.37% 0.00% -
Per Share
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.86 26.26 15.41 40.56 8.41 22.21 23.71 -14.03%
EPS 0.22 1.61 0.75 1.20 0.11 0.39 2.60 -31.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.80 0.816 1.868 0.46 1.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 673,870
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.84 22.40 10.31 12.92 10.78 12.17 12.43 -5.10%
EPS 0.21 1.37 0.49 0.38 0.14 0.21 1.37 -25.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6978 0.6823 0.546 0.5948 0.5899 0.581 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.07 0.115 0.14 0.26 0.035 0.135 0.20 -
P/RPS 0.79 0.44 0.91 0.64 0.42 0.61 0.84 -0.93%
P/EPS 33.99 7.15 19.13 21.69 31.82 34.62 7.68 25.67%
EY 2.94 13.99 5.23 4.61 3.14 2.89 13.03 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.14 0.17 0.14 0.08 0.13 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/02/21 24/02/20 21/08/18 15/08/17 25/08/16 27/08/15 19/08/14 -
Price 0.065 0.165 0.195 0.235 0.035 0.17 0.19 -
P/RPS 0.73 0.63 1.27 0.58 0.42 0.77 0.80 -1.39%
P/EPS 31.56 10.25 26.64 19.61 31.82 43.59 7.29 25.24%
EY 3.17 9.75 3.75 5.10 3.14 2.29 13.71 -20.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.21 0.24 0.13 0.08 0.16 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