[XDL] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 29.3%
YoY- 128.67%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 339,497 474,039 487,244 548,937 515,457 524,571 410,355 -2.86%
PBT 21,273 52,790 28,232 18,346 9,963 32,469 76,119 -17.78%
Tax -11,631 -23,747 -9,356 -6,320 -4,704 -7,274 -20,571 -8.38%
NP 9,642 29,043 18,876 12,026 5,259 25,195 55,548 -23.58%
-
NP to SH 9,642 29,043 18,876 12,026 5,259 25,195 55,548 -23.58%
-
Tax Rate 54.67% 44.98% 33.14% 34.45% 47.21% 22.40% 27.02% -
Total Cost 329,855 444,996 468,368 536,911 510,198 499,376 354,807 -1.11%
-
Net Worth 1,476,722 1,443,905 1,155,562 1,258,789 1,224,366 1,227,500 0 -
Dividend
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,476,722 1,443,905 1,155,562 1,258,789 1,224,366 1,227,500 0 -
NOSH 2,116,225 1,804,883 1,662,098 673,870 2,661,666 1,227,500 1,149,705 9.82%
Ratio Analysis
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.84% 6.13% 3.87% 2.19% 1.02% 4.80% 13.54% -
ROE 0.65% 2.01% 1.63% 0.96% 0.43% 2.05% 0.00% -
Per Share
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.09 26.26 34.41 81.46 19.37 42.73 35.69 -11.51%
EPS 0.46 1.61 1.33 1.78 0.20 2.05 4.83 -30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.80 0.816 1.868 0.46 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 673,870
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.98 22.32 22.94 25.84 24.27 24.69 19.32 -2.87%
EPS 0.45 1.37 0.89 0.57 0.25 1.19 2.61 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6797 0.544 0.5926 0.5764 0.5779 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.07 0.115 0.14 0.26 0.035 0.135 0.20 -
P/RPS 0.43 0.44 0.41 0.32 0.18 0.32 0.56 -3.97%
P/EPS 15.32 7.15 10.50 14.57 17.71 6.58 4.14 22.26%
EY 6.53 13.99 9.52 6.86 5.65 15.20 24.16 -18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.14 0.17 0.14 0.08 0.14 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/02/21 24/02/20 21/08/18 15/08/17 25/08/16 27/08/15 19/08/14 -
Price 0.065 0.165 0.195 0.235 0.035 0.17 0.19 -
P/RPS 0.40 0.63 0.57 0.29 0.18 0.40 0.53 -4.23%
P/EPS 14.22 10.25 14.63 13.17 17.71 8.28 3.93 21.84%
EY 7.03 9.75 6.84 7.59 5.65 12.07 25.43 -17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.21 0.24 0.13 0.08 0.17 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