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 - 2,707,325
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.43 10.91 13.58 12.22 11.22 10.65 18.97 1.61%
  QoQ % 78.09% -19.66% 11.13% 8.91% 5.35% -43.86% -
  Horiz. % 102.42% 57.51% 71.59% 64.42% 59.15% 56.14% 100.00%
EPS 2.14 1.25 2.18 1.83 1.75 1.67 3.32 -25.44%
  QoQ % 71.20% -42.66% 19.13% 4.57% 4.79% -49.70% -
  Horiz. % 64.46% 37.65% 65.66% 55.12% 52.71% 50.30% 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 0.2044 0.0000 0.0000 0.0000 0.1436 -
  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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers