[XDL] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 353.97%
YoY- -84.11%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 120,260 145,008 124,727 138,375 147,369 93,847 141,962 -2.72%
PBT 9,759 8,317 2,857 3,589 20,141 17,867 34,286 -18.88%
Tax -3,780 -2,622 -1,023 -1,360 -6,116 -4,750 -8,666 -12.90%
NP 5,979 5,695 1,834 2,229 14,025 13,117 25,620 -21.52%
-
NP to SH 5,979 5,695 1,834 2,229 14,025 13,117 25,620 -21.52%
-
Tax Rate 38.73% 31.53% 35.81% 37.89% 30.37% 26.59% 25.28% -
Total Cost 114,281 139,313 122,893 136,146 133,344 80,730 116,342 -0.29%
-
Net Worth 1,365,366 1,264,180 1,239,920 1,337,399 0 0 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,365,366 1,264,180 1,239,920 1,337,399 0 0 0 -
NOSH 1,804,883 673,870 2,695,482 1,311,176 1,144,307 727,569 725,700 16.39%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.97% 3.93% 1.47% 1.61% 9.52% 13.98% 18.05% -
ROE 0.44% 0.45% 0.15% 0.17% 0.00% 0.00% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.84 21.52 4.63 10.55 12.88 12.90 19.56 -16.05%
EPS 0.34 0.85 0.07 0.17 1.22 1.45 3.53 -32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 1.876 0.46 1.02 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,311,176
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.68 6.85 5.89 6.54 6.96 4.43 6.71 -2.73%
EPS 0.28 0.27 0.09 0.11 0.66 0.62 1.21 -21.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6452 0.5974 0.5859 0.632 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.145 0.29 0.03 0.12 0.165 0.265 0.19 -
P/RPS 2.12 1.35 0.65 1.14 1.28 2.05 0.97 13.91%
P/EPS 42.62 34.31 44.09 70.59 13.46 14.70 5.38 41.16%
EY 2.35 2.91 2.27 1.42 7.43 6.80 18.58 -29.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.15 0.07 0.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 -
Price 0.115 0.285 0.025 0.11 0.135 0.335 0.21 -
P/RPS 1.68 1.32 0.54 1.04 1.05 2.60 1.07 7.80%
P/EPS 33.80 33.72 36.74 64.71 11.01 18.58 5.95 33.55%
EY 2.96 2.97 2.72 1.55 9.08 5.38 16.81 -25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.05 0.11 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