[XDL] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -72.57%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 137,835 67,192 347,738 102,817 133,743 110,909 102,542 4.65%
PBT 1,337 2,411 39,841 6,533 5,445 2,206 5,843 -20.28%
Tax -114 -1,870 -18,644 -1,984 -1,690 -818 -1,810 -34.61%
NP 1,223 541 21,197 4,549 3,755 1,388 4,033 -16.75%
-
NP to SH 1,223 541 21,197 4,549 3,755 1,388 4,033 -16.75%
-
Tax Rate 8.53% 77.56% 46.80% 30.37% 31.04% 37.08% 30.98% -
Total Cost 136,612 66,651 326,541 98,268 129,988 109,521 98,509 5.15%
-
Net Worth 1,460,195 1,323,253 1,425,856 1,270,834 1,247,196 1,276,960 0 -
Dividend
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,460,195 1,323,253 1,425,856 1,270,834 1,247,196 1,276,960 0 -
NOSH 2,116,225 2,075,615 1,804,883 1,352,307 2,682,142 2,775,999 1,164,761 9.61%
Ratio Analysis
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 0.89% 0.81% 6.10% 4.42% 2.81% 1.25% 3.93% -
ROE 0.08% 0.04% 1.49% 0.36% 0.30% 0.11% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.51 3.61 19.27 7.61 4.99 4.00 8.80 -4.52%
EPS 0.06 0.03 1.17 0.34 0.14 0.05 0.18 -15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.79 0.94 0.465 0.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,352,307
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.49 3.16 16.37 4.84 6.30 5.22 4.83 4.64%
EPS 0.06 0.03 1.00 0.21 0.18 0.07 0.19 -16.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6874 0.6229 0.6712 0.5983 0.5871 0.6011 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.045 0.055 0.085 0.15 0.035 0.05 0.105 -
P/RPS 0.69 1.53 0.44 1.97 0.70 1.25 1.19 -8.03%
P/EPS 77.87 189.47 7.24 44.58 25.00 100.00 30.32 15.59%
EY 1.28 0.53 13.82 2.24 4.00 1.00 3.30 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.11 0.16 0.08 0.11 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/11/21 27/11/20 22/11/19 30/05/18 19/05/17 13/05/16 28/05/15 -
Price 0.04 0.065 0.08 0.125 0.27 0.04 0.11 -
P/RPS 0.61 1.80 0.42 1.64 5.41 1.00 1.25 -10.43%
P/EPS 69.21 223.92 6.81 37.15 192.86 80.00 31.77 12.71%
EY 1.44 0.45 14.68 2.69 0.52 1.25 3.15 -11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.09 0.10 0.13 0.58 0.09 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