[XDL] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 77.35%
YoY- 19.03%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 139,593 117,324 155,046 141,301 80,825 121,902 140,736 -0.13%
PBT 6,346 2,509 1,279 21,430 17,116 29,884 30,039 -22.80%
Tax -2,024 -912 -788 -6,451 -4,532 -7,585 -7,537 -19.66%
NP 4,322 1,597 491 14,979 12,584 22,299 22,502 -24.02%
-
NP to SH 4,322 1,597 491 14,979 12,584 22,299 22,502 -24.02%
-
Tax Rate 31.89% 36.35% 61.61% 30.10% 26.48% 25.38% 25.09% -
Total Cost 135,271 115,727 154,555 126,322 68,241 99,603 118,234 2.26%
-
Net Worth 1,258,789 1,224,366 1,301,149 0 0 414,020 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,258,789 1,224,366 1,301,149 0 0 414,020 0 -
NOSH 673,870 2,661,666 1,227,500 1,149,705 727,692 726,351 440,063 7.35%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.10% 1.36% 0.32% 10.60% 15.57% 18.29% 15.99% -
ROE 0.34% 0.13% 0.04% 0.00% 0.00% 5.39% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.72 4.41 12.63 12.29 11.11 16.78 31.98 -6.97%
EPS 0.64 0.06 0.04 1.30 1.39 3.07 3.30 -23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.868 0.46 1.06 0.00 0.00 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,149,705
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.57 5.52 7.30 6.65 3.80 5.74 6.63 -0.15%
EPS 0.20 0.08 0.02 0.71 0.59 1.05 1.06 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5926 0.5764 0.6125 0.00 0.00 0.1949 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.26 0.035 0.135 0.20 0.185 0.23 0.27 -
P/RPS 1.26 0.79 1.07 1.63 1.67 1.37 0.84 6.98%
P/EPS 40.54 58.33 337.50 15.35 10.70 7.49 5.28 40.41%
EY 2.47 1.71 0.30 6.51 9.35 13.35 18.94 -28.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.08 0.13 0.00 0.00 0.40 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 27/08/12 29/08/11 -
Price 0.235 0.035 0.17 0.19 0.23 0.21 0.20 -
P/RPS 1.13 0.79 1.35 1.55 2.07 1.25 0.63 10.21%
P/EPS 36.64 58.33 425.00 14.58 13.30 6.84 3.91 45.14%
EY 2.73 1.71 0.24 6.86 7.52 14.62 25.57 -31.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.08 0.16 0.00 0.00 0.37 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