[XDL] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 15.06%
YoY- 225.25%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 126,301 115,341 139,593 117,324 155,046 141,301 80,825 7.10%
PBT 12,949 8,639 6,346 2,509 1,279 21,430 17,116 -4.19%
Tax -5,103 -2,822 -2,024 -912 -788 -6,451 -4,532 1.84%
NP 7,846 5,817 4,322 1,597 491 14,979 12,584 -7.00%
-
NP to SH 7,846 5,817 4,322 1,597 491 14,979 12,584 -7.00%
-
Tax Rate 39.41% 32.67% 31.89% 36.35% 61.61% 30.10% 26.48% -
Total Cost 118,455 109,524 135,271 115,727 154,555 126,322 68,241 8.84%
-
Net Worth 1,443,905 1,155,562 1,258,789 1,224,366 1,301,149 0 0 -
Dividend
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,443,905 1,155,562 1,258,789 1,224,366 1,301,149 0 0 -
NOSH 1,804,883 1,662,098 673,870 2,661,666 1,227,500 1,149,705 727,692 14.98%
Ratio Analysis
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.21% 5.04% 3.10% 1.36% 0.32% 10.60% 15.57% -
ROE 0.54% 0.50% 0.34% 0.13% 0.04% 0.00% 0.00% -
Per Share
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.00 8.14 20.72 4.41 12.63 12.29 11.11 -6.85%
EPS 0.43 0.41 0.64 0.06 0.04 1.30 1.39 -16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.816 1.868 0.46 1.06 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,661,666
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.97 5.45 6.60 5.54 7.33 6.68 3.82 7.10%
EPS 0.37 0.27 0.20 0.08 0.02 0.71 0.59 -6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6823 0.546 0.5948 0.5786 0.6148 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.115 0.14 0.26 0.035 0.135 0.20 0.185 -
P/RPS 1.64 1.72 1.26 0.79 1.07 1.63 1.67 -0.27%
P/EPS 26.45 34.08 40.54 58.33 337.50 15.35 10.70 14.92%
EY 3.78 2.93 2.47 1.71 0.30 6.51 9.35 -12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.14 0.08 0.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 24/02/20 21/08/18 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 -
Price 0.165 0.195 0.235 0.035 0.17 0.19 0.23 -
P/RPS 2.36 2.39 1.13 0.79 1.35 1.55 2.07 2.03%
P/EPS 37.96 47.47 36.64 58.33 425.00 14.58 13.30 17.48%
EY 2.63 2.11 2.73 1.71 0.24 6.86 7.52 -14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.13 0.08 0.16 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