Highlights

[XDL] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     4.62%    YoY -     -48.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 526,104 295,320 367,623 330,908 303,780 288,292 513,679 1.61%
  QoQ % 78.15% -19.67% 11.10% 8.93% 5.37% -43.88% -
  Horiz. % 102.42% 57.49% 71.57% 64.42% 59.14% 56.12% 100.00%
PBT 83,722 49,556 78,418 67,096 63,882 60,136 120,707 -21.70%
  QoQ % 68.94% -36.81% 16.87% 5.03% 6.23% -50.18% -
  Horiz. % 69.36% 41.05% 64.97% 55.59% 52.92% 49.82% 100.00%
Tax -25,906 -15,772 -19,493 -17,482 -16,458 -14,996 -30,817 -10.96%
  QoQ % -64.25% 19.09% -11.50% -6.23% -9.75% 51.34% -
  Horiz. % 84.06% 51.18% 63.25% 56.73% 53.41% 48.66% 100.00%
NP 57,816 33,784 58,925 49,613 47,424 45,140 89,890 -25.55%
  QoQ % 71.13% -42.67% 18.77% 4.62% 5.06% -49.78% -
  Horiz. % 64.32% 37.58% 65.55% 55.19% 52.76% 50.22% 100.00%
NP to SH 57,816 33,784 58,925 49,613 47,424 45,140 89,890 -25.55%
  QoQ % 71.13% -42.67% 18.77% 4.62% 5.06% -49.78% -
  Horiz. % 64.32% 37.58% 65.55% 55.19% 52.76% 50.22% 100.00%
Tax Rate 30.94 % 31.83 % 24.86 % 26.06 % 25.76 % 24.94 % 25.53 % 13.71%
  QoQ % -2.80% 28.04% -4.60% 1.16% 3.29% -2.31% -
  Horiz. % 121.19% 124.68% 97.38% 102.08% 100.90% 97.69% 100.00%
Total Cost 468,288 261,536 308,698 281,294 256,356 243,152 423,789 6.90%
  QoQ % 79.05% -15.28% 9.74% 9.73% 5.43% -42.62% -
  Horiz. % 110.50% 61.71% 72.84% 66.38% 60.49% 57.38% 100.00%
Net Worth 0 0 553,434 0 0 0 388,703 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 142.38% 0.00% 0.00% 0.00% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 0 553,434 0 0 0 388,703 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 142.38% 0.00% 0.00% 0.00% 100.00%
NOSH 1,109,411 1,084,117 907,269 726,789 726,457 725,862 719,821 33.53%
  QoQ % 2.33% 19.49% 24.83% 0.05% 0.08% 0.84% -
  Horiz. % 154.12% 150.61% 126.04% 100.97% 100.92% 100.84% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.99 % 11.44 % 16.03 % 14.99 % 15.61 % 15.66 % 17.50 % -26.73%
  QoQ % -3.93% -28.63% 6.94% -3.97% -0.32% -10.51% -
  Horiz. % 62.80% 65.37% 91.60% 85.66% 89.20% 89.49% 100.00%
ROE - % - % 10.65 % - % - % - % 23.13 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 46.04% 0.00% 0.00% 0.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.42 27.24 40.52 45.53 41.82 39.72 71.36 -23.91%
  QoQ % 74.08% -32.77% -11.00% 8.87% 5.29% -44.34% -
  Horiz. % 66.45% 38.17% 56.78% 63.80% 58.60% 55.66% 100.00%
EPS 5.20 3.12 6.49 5.47 5.22 4.96 10.04 -35.58%
  QoQ % 66.67% -51.93% 18.65% 4.79% 5.24% -50.60% -
  Horiz. % 51.79% 31.08% 64.64% 54.48% 51.99% 49.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 0.0000 0.6100 0.0000 0.0000 0.0000 0.5400 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.96% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.15 16.36 20.37 18.33 16.83 15.97 28.46 1.61%
  QoQ % 78.18% -19.69% 11.13% 8.91% 5.39% -43.89% -
  Horiz. % 102.42% 57.48% 71.57% 64.41% 59.14% 56.11% 100.00%
EPS 3.20 1.87 3.26 2.75 2.63 2.50 4.98 -25.60%
  QoQ % 71.12% -42.64% 18.55% 4.56% 5.20% -49.80% -
  Horiz. % 64.26% 37.55% 65.46% 55.22% 52.81% 50.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 0.0000 0.3066 0.0000 0.0000 0.0000 0.2154 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 142.34% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2000 0.2850 0.4700 0.2650 0.1850 0.1900 0.1900 -
P/RPS 0.42 1.05 1.16 0.58 0.44 0.48 0.27 34.36%
  QoQ % -60.00% -9.48% 100.00% 31.82% -8.33% 77.78% -
  Horiz. % 155.56% 388.89% 429.63% 214.81% 162.96% 177.78% 100.00%
P/EPS 3.84 9.15 7.24 3.88 2.83 3.06 1.52 85.81%
  QoQ % -58.03% 26.38% 86.60% 37.10% -7.52% 101.32% -
  Horiz. % 252.63% 601.97% 476.32% 255.26% 186.18% 201.32% 100.00%
EY 26.06 10.93 13.82 25.76 35.29 32.73 65.73 -46.12%
  QoQ % 138.43% -20.91% -46.35% -27.00% 7.82% -50.21% -
  Horiz. % 39.65% 16.63% 21.03% 39.19% 53.69% 49.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.77 0.00 0.00 0.00 0.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 220.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 21/05/14 25/02/14 18/11/13 20/08/13 20/05/13 25/02/13 -
Price 0.1900 0.2050 0.3650 0.3350 0.2300 0.2100 0.1900 -
P/RPS 0.40 0.75 0.90 0.74 0.55 0.53 0.27 30.05%
  QoQ % -46.67% -16.67% 21.62% 34.55% 3.77% 96.30% -
  Horiz. % 148.15% 277.78% 333.33% 274.07% 203.70% 196.30% 100.00%
P/EPS 3.65 6.58 5.62 4.91 3.52 3.38 1.52 79.61%
  QoQ % -44.53% 17.08% 14.46% 39.49% 4.14% 122.37% -
  Horiz. % 240.13% 432.89% 369.74% 323.03% 231.58% 222.37% 100.00%
EY 27.43 15.20 17.79 20.38 28.38 29.61 65.73 -44.25%
  QoQ % 80.46% -14.56% -12.71% -28.19% -4.15% -54.95% -
  Horiz. % 41.73% 23.12% 27.07% 31.01% 43.18% 45.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.60 0.00 0.00 0.00 0.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 171.43% 0.00% 0.00% 0.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers