[XDL] YoY Quarter Result on 31-Mar-2016 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
13-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 2984.44%
YoY- -65.58%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 121,386 102,817 133,743 110,909 102,542 73,830 72,073 8.34%
PBT 14,956 6,533 5,445 2,206 5,843 12,389 15,034 -0.07%
Tax -6,629 -1,984 -1,690 -818 -1,810 -3,943 -3,749 9.15%
NP 8,327 4,549 3,755 1,388 4,033 8,446 11,285 -4.56%
-
NP to SH 8,327 4,549 3,755 1,388 4,033 8,446 11,285 -4.56%
-
Tax Rate 44.32% 30.37% 31.04% 37.08% 30.98% 31.83% 24.94% -
Total Cost 113,059 98,268 129,988 109,521 98,509 65,384 60,788 10.01%
-
Net Worth 1,425,856 1,270,834 1,247,196 1,276,960 0 0 0 -
Dividend
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,425,856 1,270,834 1,247,196 1,276,960 0 0 0 -
NOSH 1,804,883 1,352,307 2,682,142 2,775,999 1,164,761 1,084,117 725,862 15.03%
Ratio Analysis
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.86% 4.42% 2.81% 1.25% 3.93% 11.44% 15.66% -
ROE 0.58% 0.36% 0.30% 0.11% 0.00% 0.00% 0.00% -
Per Share
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.73 7.61 4.99 4.00 8.80 6.81 9.93 -5.80%
EPS 0.46 0.34 0.14 0.05 0.18 0.78 1.24 -14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.94 0.465 0.46 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,775,999
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.71 4.84 6.30 5.22 4.83 3.48 3.39 8.34%
EPS 0.39 0.21 0.18 0.07 0.19 0.40 0.53 -4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.5983 0.5871 0.6011 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.085 0.15 0.035 0.05 0.105 0.285 0.19 -
P/RPS 1.26 1.97 0.70 1.25 1.19 4.18 1.91 -6.19%
P/EPS 18.42 44.58 25.00 100.00 30.32 36.58 12.22 6.51%
EY 5.43 2.24 4.00 1.00 3.30 2.73 8.18 -6.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.16 0.08 0.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 22/11/19 30/05/18 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 -
Price 0.08 0.125 0.27 0.04 0.11 0.205 0.21 -
P/RPS 1.19 1.64 5.41 1.00 1.25 3.01 2.11 -8.42%
P/EPS 17.34 37.15 192.86 80.00 31.77 26.31 13.51 3.91%
EY 5.77 2.69 0.52 1.25 3.15 3.80 7.40 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.58 0.09 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