[XDL] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 34.14%
YoY- 123.96%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 346,021 463,579 511,496 526,668 553,179 510,826 349,879 -0.17%
PBT 25,683 47,404 25,939 14,509 8,733 52,620 71,805 -14.61%
Tax -11,999 -21,750 -8,558 -5,208 -4,580 -12,937 -18,652 -6.55%
NP 13,684 25,654 17,381 9,301 4,153 39,683 53,153 -18.82%
-
NP to SH 13,684 25,654 17,381 9,301 4,153 39,683 53,153 -18.82%
-
Tax Rate 46.72% 45.88% 32.99% 35.89% 52.44% 24.59% 25.98% -
Total Cost 332,337 437,925 494,115 517,367 549,026 471,143 296,726 1.75%
-
Net Worth 1,323,253 1,425,856 1,270,834 1,247,196 1,276,960 0 0 -
Dividend
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,323,253 1,425,856 1,270,834 1,247,196 1,276,960 0 0 -
NOSH 2,075,615 1,804,883 1,352,307 2,682,142 2,775,999 1,164,761 1,084,117 10.49%
Ratio Analysis
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.95% 5.53% 3.40% 1.77% 0.75% 7.77% 15.19% -
ROE 1.03% 1.80% 1.37% 0.75% 0.33% 0.00% 0.00% -
Per Share
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 18.57 25.68 37.83 19.64 19.93 43.86 32.27 -8.14%
EPS 0.73 1.42 1.29 0.35 0.15 3.41 4.90 -25.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.79 0.94 0.465 0.46 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,682,142
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 16.29 21.82 24.08 24.79 26.04 24.05 16.47 -0.16%
EPS 0.64 1.21 0.82 0.44 0.20 1.87 2.50 -18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.6712 0.5983 0.5871 0.6011 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.055 0.085 0.15 0.035 0.05 0.105 0.285 -
P/RPS 0.30 0.33 0.40 0.18 0.25 0.24 0.88 -15.24%
P/EPS 7.49 5.98 11.67 10.09 33.42 3.08 5.81 3.98%
EY 13.35 16.72 8.57 9.91 2.99 32.45 17.20 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.11 0.16 0.08 0.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/11/20 22/11/19 30/05/18 19/05/17 13/05/16 28/05/15 21/05/14 -
Price 0.065 0.08 0.125 0.27 0.04 0.11 0.205 -
P/RPS 0.35 0.31 0.33 1.38 0.20 0.25 0.64 -8.85%
P/EPS 8.85 5.63 9.72 77.86 26.74 3.23 4.18 12.21%
EY 11.30 17.77 10.28 1.28 3.74 30.97 23.92 -10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.13 0.58 0.09 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