[XDL] YoY TTM 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- -38.91%
YoY- -89.53%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 463,579 511,496 526,668 553,179 510,826 349,879 451,388 0.41%
PBT 47,404 25,939 14,509 8,733 52,620 71,805 102,350 -11.16%
Tax -21,750 -8,558 -5,208 -4,580 -12,937 -18,652 -26,056 -2.73%
NP 25,654 17,381 9,301 4,153 39,683 53,153 76,294 -15.42%
-
NP to SH 25,654 17,381 9,301 4,153 39,683 53,153 76,294 -15.42%
-
Tax Rate 45.88% 32.99% 35.89% 52.44% 24.59% 25.98% 25.46% -
Total Cost 437,925 494,115 517,367 549,026 471,143 296,726 375,094 2.40%
-
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 5.53% 3.40% 1.77% 0.75% 7.77% 15.19% 16.90% -
ROE 1.80% 1.37% 0.75% 0.33% 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 25.68 37.83 19.64 19.93 43.86 32.27 62.19 -12.71%
EPS 1.42 1.29 0.35 0.15 3.41 4.90 10.51 -26.49%
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 21.91 24.17 24.89 26.14 24.14 16.53 21.33 0.41%
EPS 1.21 0.82 0.44 0.20 1.88 2.51 3.61 -15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6738 0.6005 0.5893 0.6034 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 0.33 0.40 0.18 0.25 0.24 0.88 0.31 0.96%
P/EPS 5.98 11.67 10.09 33.42 3.08 5.81 1.81 20.17%
EY 16.72 8.57 9.91 2.99 32.45 17.20 55.32 -16.80%
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 0.31 0.33 1.38 0.20 0.25 0.64 0.34 -1.41%
P/EPS 5.63 9.72 77.86 26.74 3.23 4.18 2.00 17.24%
EY 17.77 10.28 1.28 3.74 30.97 23.92 50.05 -14.71%
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