[XDL] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 61.44%
YoY- -28.64%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 557,427 338,418 418,344 352,960 395,963 410,421 248,181 13.24%
PBT 61,142 24,931 20,108 7,572 10,711 62,002 50,322 3.03%
Tax -27,180 -8,586 -6,336 -2,753 -3,958 -19,069 -13,112 11.85%
NP 33,962 16,345 13,772 4,819 6,753 42,933 37,210 -1.39%
-
NP to SH 33,962 16,345 13,772 4,819 6,753 42,933 37,210 -1.39%
-
Tax Rate 44.45% 34.44% 31.51% 36.36% 36.95% 30.76% 26.06% -
Total Cost 523,465 322,073 404,572 348,141 389,210 367,488 210,971 14.99%
-
Net Worth 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 0 0 -
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 0 0 -
NOSH 1,804,883 1,804,883 673,870 2,695,482 1,227,818 1,191,989 726,789 15.01%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.09% 4.83% 3.29% 1.37% 1.71% 10.46% 14.99% -
ROE 2.35% 1.20% 1.09% 0.39% 0.54% 0.00% 0.00% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 30.88 19.26 62.08 13.09 32.25 34.43 34.15 -1.53%
EPS 1.88 1.08 2.04 0.18 0.55 3.81 4.10 -11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.777 1.876 0.46 1.02 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,695,482
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 26.24 15.93 19.69 16.62 18.64 19.32 11.68 13.25%
EPS 1.60 0.77 0.65 0.23 0.32 2.02 1.75 -1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.6428 0.5951 0.5837 0.5896 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.105 0.145 0.29 0.03 0.12 0.165 0.265 -
P/RPS 0.34 0.75 0.47 0.23 0.37 0.48 0.78 -11.98%
P/EPS 5.58 15.59 14.19 16.78 21.82 4.58 5.18 1.15%
EY 17.92 6.41 7.05 5.96 4.58 21.83 19.32 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.15 0.07 0.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 23/06/20 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 -
Price 0.06 0.115 0.285 0.025 0.11 0.135 0.335 -
P/RPS 0.19 0.60 0.46 0.19 0.34 0.39 0.98 -22.29%
P/EPS 3.19 12.36 13.95 13.98 20.00 3.75 6.54 -10.45%
EY 31.36 8.09 7.17 7.15 5.00 26.68 15.28 11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.15 0.15 0.05 0.11 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