Highlights

[XDL] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 10-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -13.39%    YoY -     -15.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 527,950 515,176 410,168 530,035 547,228 526,104 295,320 47.25%
  QoQ % 2.48% 25.60% -22.61% -3.14% 4.02% 78.15% -
  Horiz. % 178.77% 174.45% 138.89% 179.48% 185.30% 178.15% 100.00%
PBT 14,281 14,244 23,372 67,208 82,669 83,722 49,556 -56.34%
  QoQ % 0.26% -39.06% -65.22% -18.70% -1.26% 68.94% -
  Horiz. % 28.82% 28.74% 47.16% 135.62% 166.82% 168.94% 100.00%
Tax -5,277 -5,196 -7,240 -17,629 -25,425 -25,906 -15,772 -51.77%
  QoQ % -1.57% 28.23% 58.93% 30.66% 1.86% -64.25% -
  Horiz. % 33.46% 32.94% 45.90% 111.77% 161.21% 164.25% 100.00%
NP 9,004 9,048 16,132 49,579 57,244 57,816 33,784 -58.55%
  QoQ % -0.49% -43.91% -67.46% -13.39% -0.99% 71.13% -
  Horiz. % 26.65% 26.78% 47.75% 146.75% 169.44% 171.13% 100.00%
NP to SH 9,004 9,048 16,132 49,579 57,244 57,816 33,784 -58.55%
  QoQ % -0.49% -43.91% -67.46% -13.39% -0.99% 71.13% -
  Horiz. % 26.65% 26.78% 47.75% 146.75% 169.44% 171.13% 100.00%
Tax Rate 36.95 % 36.48 % 30.98 % 26.23 % 30.76 % 30.94 % 31.83 % 10.44%
  QoQ % 1.29% 17.75% 18.11% -14.73% -0.58% -2.80% -
  Horiz. % 116.09% 114.61% 97.33% 82.41% 96.64% 97.20% 100.00%
Total Cost 518,946 506,128 394,036 480,456 489,984 468,288 261,536 57.84%
  QoQ % 2.53% 28.45% -17.99% -1.94% 4.63% 79.05% -
  Horiz. % 198.42% 193.52% 150.66% 183.71% 187.35% 179.05% 100.00%
Net Worth 1,252,374 1,229,599 0 589,020 0 0 0 -
  QoQ % 1.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.62% 208.75% 0.00% 100.00% - - -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,252,374 1,229,599 0 589,020 0 0 0 -
  QoQ % 1.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.62% 208.75% 0.00% 100.00% - - -
NOSH 1,227,818 1,160,000 1,164,761 1,132,730 1,191,989 1,109,411 1,084,117 8.64%
  QoQ % 5.85% -0.41% 2.83% -4.97% 7.44% 2.33% -
  Horiz. % 113.26% 107.00% 107.44% 104.48% 109.95% 102.33% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.71 % 1.76 % 3.93 % 9.35 % 10.46 % 10.99 % 11.44 % -71.80%
  QoQ % -2.84% -55.22% -57.97% -10.61% -4.82% -3.93% -
  Horiz. % 14.95% 15.38% 34.35% 81.73% 91.43% 96.07% 100.00%
ROE 0.72 % 0.74 % - % 8.42 % - % - % - % -
  QoQ % -2.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.55% 8.79% 0.00% 100.00% - - -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 43.00 44.41 35.21 46.79 45.91 47.42 27.24 35.54%
  QoQ % -3.17% 26.13% -24.75% 1.92% -3.18% 74.08% -
  Horiz. % 157.86% 163.03% 129.26% 171.77% 168.54% 174.08% 100.00%
EPS 0.73 0.78 0.72 2.19 5.08 5.20 3.12 -62.00%
  QoQ % -6.41% 8.33% -67.12% -56.89% -2.31% 66.67% -
  Horiz. % 23.40% 25.00% 23.08% 70.19% 162.82% 166.67% 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 1.0200 1.0600 0.0000 0.5200 0.0000 0.0000 0.0000 -
  QoQ % -3.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 196.15% 203.85% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.25 28.54 22.73 29.37 30.32 29.15 16.36 47.26%
  QoQ % 2.49% 25.56% -22.61% -3.13% 4.01% 78.18% -
  Horiz. % 178.79% 174.45% 138.94% 179.52% 185.33% 178.18% 100.00%
EPS 0.50 0.50 0.89 2.75 3.17 3.20 1.87 -58.46%
  QoQ % 0.00% -43.82% -67.64% -13.25% -0.94% 71.12% -
  Horiz. % 26.74% 26.74% 47.59% 147.06% 169.52% 171.12% 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 0.6939 0.6813 0.0000 0.3263 0.0000 0.0000 0.0000 -
  QoQ % 1.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.66% 208.80% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1200 0.1350 0.1050 0.1000 0.1650 0.2000 0.2850 -
P/RPS 0.28 0.30 0.30 0.21 0.36 0.42 1.05 -58.54%
  QoQ % -6.67% 0.00% 42.86% -41.67% -14.29% -60.00% -
  Horiz. % 26.67% 28.57% 28.57% 20.00% 34.29% 40.00% 100.00%
P/EPS 16.36 17.31 7.58 2.28 3.44 3.84 9.15 47.26%
  QoQ % -5.49% 128.36% 232.46% -33.72% -10.42% -58.03% -
  Horiz. % 178.80% 189.18% 82.84% 24.92% 37.60% 41.97% 100.00%
EY 6.11 5.78 13.19 43.77 29.11 26.06 10.93 -32.12%
  QoQ % 5.71% -56.18% -69.87% 50.36% 11.70% 138.43% -
  Horiz. % 55.90% 52.88% 120.68% 400.46% 266.33% 238.43% 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 0.12 0.13 0.00 0.19 0.00 0.00 0.00 -
  QoQ % -7.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.16% 68.42% 0.00% 100.00% - - -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 27/08/15 28/05/15 10/02/15 26/11/14 19/08/14 21/05/14 -
Price 0.1100 0.1700 0.1100 0.1100 0.1350 0.1900 0.2050 -
P/RPS 0.26 0.38 0.31 0.24 0.29 0.40 0.75 -50.62%
  QoQ % -31.58% 22.58% 29.17% -17.24% -27.50% -46.67% -
  Horiz. % 34.67% 50.67% 41.33% 32.00% 38.67% 53.33% 100.00%
P/EPS 15.00 21.79 7.94 2.51 2.81 3.65 6.58 73.12%
  QoQ % -31.16% 174.43% 216.33% -10.68% -23.01% -44.53% -
  Horiz. % 227.96% 331.16% 120.67% 38.15% 42.71% 55.47% 100.00%
EY 6.67 4.59 12.59 39.79 35.57 27.43 15.20 -42.23%
  QoQ % 45.32% -63.54% -68.36% 11.86% 29.68% 80.46% -
  Horiz. % 43.88% 30.20% 82.83% 261.78% 234.01% 180.46% 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 0.11 0.16 0.00 0.21 0.00 0.00 0.00 -
  QoQ % -31.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.38% 76.19% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+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