[XDL] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
13-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -79.58%
YoY- -65.58%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 347,738 102,817 133,743 110,909 102,542 73,830 72,073 27.37%
PBT 39,841 6,533 5,445 2,206 5,843 12,389 15,034 16.16%
Tax -18,644 -1,984 -1,690 -818 -1,810 -3,943 -3,749 27.96%
NP 21,197 4,549 3,755 1,388 4,033 8,446 11,285 10.17%
-
NP to SH 21,197 4,549 3,755 1,388 4,033 8,446 11,285 10.17%
-
Tax Rate 46.80% 30.37% 31.04% 37.08% 30.98% 31.83% 24.94% -
Total Cost 326,541 98,268 129,988 109,521 98,509 65,384 60,788 29.49%
-
Net Worth 1,425,856 1,270,834 1,247,196 1,276,960 0 0 0 -
Dividend
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,425,856 1,270,834 1,247,196 1,276,960 0 0 0 -
NOSH 1,804,883 1,352,307 2,682,142 2,775,999 1,164,761 1,084,117 725,862 15.03%
Ratio Analysis
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.10% 4.42% 2.81% 1.25% 3.93% 11.44% 15.66% -
ROE 1.49% 0.36% 0.30% 0.11% 0.00% 0.00% 0.00% -
Per Share
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.27 7.61 4.99 4.00 8.80 6.81 9.93 10.73%
EPS 1.17 0.34 0.14 0.05 0.18 0.78 1.24 -0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.94 0.465 0.46 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,775,999
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.43 4.86 6.32 5.24 4.85 3.49 3.41 27.34%
EPS 1.00 0.21 0.18 0.07 0.19 0.40 0.53 10.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6738 0.6005 0.5893 0.6034 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.085 0.15 0.035 0.05 0.105 0.285 0.19 -
P/RPS 0.44 1.97 0.70 1.25 1.19 4.18 1.91 -20.20%
P/EPS 7.24 44.58 25.00 100.00 30.32 36.58 12.22 -7.73%
EY 13.82 2.24 4.00 1.00 3.30 2.73 8.18 8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.16 0.08 0.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 22/11/19 30/05/18 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 -
Price 0.08 0.125 0.27 0.04 0.11 0.205 0.21 -
P/RPS 0.42 1.64 5.41 1.00 1.25 3.01 2.11 -21.97%
P/EPS 6.81 37.15 192.86 80.00 31.77 26.31 13.51 -9.99%
EY 14.68 2.69 0.52 1.25 3.15 3.80 7.40 11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.58 0.09 0.00 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