[XDL] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 70.51%
YoY- 185.79%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 291,958 557,427 338,418 418,344 352,960 395,963 410,421 -5.10%
PBT 3,193 61,142 24,931 20,108 7,572 10,711 62,002 -36.62%
Tax -7,360 -27,180 -8,586 -6,336 -2,753 -3,958 -19,069 -13.61%
NP -4,167 33,962 16,345 13,772 4,819 6,753 42,933 -
-
NP to SH -4,167 33,962 16,345 13,772 4,819 6,753 42,933 -
-
Tax Rate 230.50% 44.45% 34.44% 31.51% 36.36% 36.95% 30.76% -
Total Cost 296,125 523,465 322,073 404,572 348,141 389,210 367,488 -3.26%
-
Net Worth 1,481,357 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 0 -
Dividend
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,481,357 1,443,905 1,365,366 1,264,180 1,239,920 1,252,374 0 -
NOSH 2,116,225 1,804,883 1,804,883 673,870 2,695,482 1,227,818 1,191,989 9.22%
Ratio Analysis
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.43% 6.09% 4.83% 3.29% 1.37% 1.71% 10.46% -
ROE -0.28% 2.35% 1.20% 1.09% 0.39% 0.54% 0.00% -
Per Share
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.80 30.88 19.26 62.08 13.09 32.25 34.43 -13.11%
EPS -0.21 1.88 1.08 2.04 0.18 0.55 3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.80 0.777 1.876 0.46 1.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 673,870
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.74 26.24 15.93 19.69 16.62 18.64 19.32 -5.10%
EPS -0.20 1.60 0.77 0.65 0.23 0.32 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6974 0.6797 0.6428 0.5951 0.5837 0.5896 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.06 0.105 0.145 0.29 0.03 0.12 0.165 -
P/RPS 0.43 0.34 0.75 0.47 0.23 0.37 0.48 -1.67%
P/EPS -30.47 5.58 15.59 14.19 16.78 21.82 4.58 -
EY -3.28 17.92 6.41 7.05 5.96 4.58 21.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.13 0.19 0.15 0.07 0.12 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/05/21 23/06/20 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 -
Price 0.055 0.06 0.115 0.285 0.025 0.11 0.135 -
P/RPS 0.40 0.19 0.60 0.46 0.19 0.34 0.39 0.39%
P/EPS -27.93 3.19 12.36 13.95 13.98 20.00 3.75 -
EY -3.58 31.36 8.09 7.17 7.15 5.00 26.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.15 0.15 0.05 0.11 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