[XDL] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -7.51%
YoY- -63.7%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 460,591 462,496 569,218 501,809 515,577 463,877 360,006 3.86%
PBT 52,732 29,674 23,806 9,231 15,917 78,393 72,624 -4.80%
Tax -23,731 -10,514 -7,919 -4,367 -2,518 -21,937 -18,951 3.51%
NP 29,001 19,160 15,887 4,864 13,399 56,456 53,673 -9.03%
-
NP to SH 29,001 19,160 15,887 4,864 13,399 56,456 53,673 -9.03%
-
Tax Rate 45.00% 35.43% 33.26% 47.31% 15.82% 27.98% 26.09% -
Total Cost 431,590 443,336 553,331 496,945 502,178 407,421 306,333 5.41%
-
Net Worth 1,443,905 1,365,366 1,264,180 1,239,920 1,311,176 0 0 -
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,443,905 1,365,366 1,264,180 1,239,920 1,311,176 0 0 -
NOSH 1,804,883 1,804,883 673,870 2,695,482 1,311,176 1,144,307 727,569 14.99%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.30% 4.14% 2.79% 0.97% 2.60% 12.17% 14.91% -
ROE 2.01% 1.40% 1.26% 0.39% 1.02% 0.00% 0.00% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.52 26.32 84.47 18.62 39.32 40.54 49.48 -9.67%
EPS 1.61 1.09 2.36 0.18 1.02 4.93 7.38 -20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.777 1.876 0.46 1.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,695,482
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.76 21.85 26.90 23.71 24.36 21.92 17.01 3.85%
EPS 1.37 0.91 0.75 0.23 0.63 2.67 2.54 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6823 0.6452 0.5974 0.5859 0.6196 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.105 0.145 0.29 0.03 0.12 0.165 0.265 -
P/RPS 0.41 0.55 0.34 0.16 0.31 0.41 0.54 -4.14%
P/EPS 6.53 13.30 12.30 16.63 11.74 3.34 3.59 9.63%
EY 15.30 7.52 8.13 6.02 8.52 29.90 27.84 -8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.15 0.07 0.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 23/06/20 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 -
Price 0.06 0.115 0.285 0.025 0.11 0.135 0.335 -
P/RPS 0.24 0.44 0.34 0.13 0.28 0.33 0.68 -14.79%
P/EPS 3.73 10.55 12.09 13.85 10.76 2.74 4.54 -2.97%
EY 26.78 9.48 8.27 7.22 9.29 36.55 22.02 3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.15 0.15 0.05 0.11 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