[XDL] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -49.26%
YoY- -84.58%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 400,215 542,422 503,834 544,812 482,114 348,122 492,149 -2.71%
PBT 38,228 24,851 11,270 12,370 59,166 74,450 115,399 -13.69%
Tax -16,758 -8,264 -4,336 -5,572 -15,070 -18,458 -29,467 -7.24%
NP 21,470 16,587 6,934 6,798 44,096 55,992 85,932 -16.88%
-
NP to SH 21,470 16,587 6,934 6,798 44,096 55,992 85,932 -16.88%
-
Tax Rate 43.84% 33.25% 38.47% 45.04% 25.47% 24.79% 25.53% -
Total Cost 378,745 525,835 496,900 538,014 438,018 292,130 406,217 -0.92%
-
Net Worth 1,443,905 1,266,875 1,239,921 655,588 595,793 555,222 391,540 19.00%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,443,905 1,266,875 1,239,921 655,588 595,793 555,222 391,540 19.00%
NOSH 1,804,883 673,870 2,695,482 1,311,176 1,145,757 910,201 725,075 12.92%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.36% 3.06% 1.38% 1.25% 9.15% 16.08% 17.46% -
ROE 1.49% 1.31% 0.56% 1.04% 7.40% 10.08% 21.95% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.17 40.25 18.69 41.55 42.08 38.25 67.88 -13.85%
EPS 1.19 1.23 0.26 0.52 3.85 6.15 11.85 -26.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.94 0.46 0.50 0.52 0.61 0.54 5.37%
Adjusted Per Share Value based on latest NOSH - 1,311,176
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.84 25.53 23.72 25.65 22.70 16.39 23.17 -2.72%
EPS 1.01 0.78 0.33 0.32 2.08 2.64 4.05 -16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.5964 0.5837 0.3086 0.2805 0.2614 0.1843 19.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.055 0.29 0.025 0.10 0.10 0.47 0.19 -
P/RPS 0.25 0.72 0.13 0.24 0.24 1.23 0.28 -1.49%
P/EPS 4.62 23.56 9.72 19.29 2.60 7.64 1.60 15.18%
EY 21.63 4.24 10.29 5.18 38.49 13.09 62.38 -13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.31 0.05 0.20 0.19 0.77 0.35 -19.30%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 26/02/18 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 -
Price 0.075 0.19 0.03 0.05 0.11 0.365 0.19 -
P/RPS 0.34 0.47 0.16 0.12 0.26 0.95 0.28 2.62%
P/EPS 6.30 15.44 11.66 9.64 2.86 5.93 1.60 20.04%
EY 15.86 6.48 8.57 10.37 34.99 16.85 62.38 -16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.20 0.07 0.10 0.21 0.60 0.35 -16.56%

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