[XDL] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -50.57%
YoY- 33.1%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 154,722 99,597 69,140 124,078 150,874 148,849 119,614 3.49%
PBT -79,299 -36,349 1,971 4,743 3,698 1,659 5,206 -
Tax 3,722 5,928 -1,593 -1,928 -1,583 -1,614 1,440 13.49%
NP -75,577 -30,421 378 2,815 2,115 45 6,646 -
-
NP to SH -75,577 -30,421 378 2,815 2,115 45 6,646 -
-
Tax Rate - - 80.82% 40.65% 42.81% 97.29% -27.66% -
Total Cost 230,299 130,018 68,762 121,263 148,759 148,804 112,968 9.96%
-
Net Worth 1,290,897 1,460,195 1,443,905 1,266,875 1,239,921 655,588 595,793 10.85%
Dividend
30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,290,897 1,460,195 1,443,905 1,266,875 1,239,921 655,588 595,793 10.85%
NOSH 2,116,225 2,116,225 1,804,883 673,870 2,695,482 1,311,176 1,145,757 8.52%
Ratio Analysis
30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -48.85% -30.54% 0.55% 2.27% 1.40% 0.03% 5.56% -
ROE -5.85% -2.08% 0.03% 0.22% 0.17% 0.01% 1.12% -
Per Share
30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.31 4.71 3.83 9.21 5.60 11.35 10.44 -4.64%
EPS -3.57 -1.44 0.02 0.21 0.08 0.00 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.69 0.80 0.94 0.46 0.50 0.52 2.15%
Adjusted Per Share Value based on latest NOSH - 673,870
30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.28 4.69 3.25 5.84 7.10 7.01 5.63 3.48%
EPS -3.56 -1.43 0.02 0.13 0.10 0.00 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6077 0.6874 0.6797 0.5964 0.5837 0.3086 0.2805 10.85%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/22 30/06/21 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.02 0.045 0.055 0.29 0.025 0.10 0.10 -
P/RPS 0.27 0.96 1.44 3.15 0.45 0.88 0.96 -15.55%
P/EPS -0.56 -3.13 262.62 138.84 31.86 2,913.73 17.24 -
EY -178.57 -31.94 0.38 0.72 3.14 0.03 5.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.07 0.07 0.31 0.05 0.20 0.19 -21.81%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/08/22 30/09/21 28/08/20 26/02/18 27/02/17 29/02/16 10/02/15 -
Price 0.02 0.045 0.075 0.19 0.03 0.05 0.11 -
P/RPS 0.27 0.96 1.96 2.06 0.54 0.44 1.05 -16.56%
P/EPS -0.56 -3.13 358.11 90.97 38.23 1,456.86 18.96 -
EY -178.57 -31.94 0.28 1.10 2.62 0.07 5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.07 0.09 0.20 0.07 0.10 0.21 -22.84%

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