Highlights

[XDL] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     107.88%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 98,675 465,081 339,446 214,198 98,522 384,924 307,845 -53.20%
  QoQ % -78.78% 37.01% 58.47% 117.41% -74.40% 25.04% -
  Horiz. % 32.05% 151.08% 110.27% 69.58% 32.00% 125.04% 100.00%
PBT 25,814 106,777 79,393 49,805 24,019 95,052 80,137 -53.04%
  QoQ % -75.82% 34.49% 59.41% 107.36% -74.73% 18.61% -
  Horiz. % 32.21% 133.24% 99.07% 62.15% 29.97% 118.61% 100.00%
Tax -6,529 -28,864 -20,385 -12,717 -6,178 -26,657 -21,917 -55.43%
  QoQ % 77.38% -41.59% -60.30% -105.84% 76.82% -21.63% -
  Horiz. % 29.79% 131.70% 93.01% 58.02% 28.19% 121.63% 100.00%
NP 19,285 77,913 59,008 37,088 17,841 68,395 58,220 -52.16%
  QoQ % -75.25% 32.04% 59.10% 107.88% -73.91% 17.48% -
  Horiz. % 33.12% 133.83% 101.35% 63.70% 30.64% 117.48% 100.00%
NP to SH 19,285 77,913 59,008 37,088 17,841 68,395 58,220 -52.16%
  QoQ % -75.25% 32.04% 59.10% 107.88% -73.91% 17.48% -
  Horiz. % 33.12% 133.83% 101.35% 63.70% 30.64% 117.48% 100.00%
Tax Rate 25.29 % 27.03 % 25.68 % 25.53 % 25.72 % 28.04 % 27.35 % -5.09%
  QoQ % -6.44% 5.26% 0.59% -0.74% -8.27% 2.52% -
  Horiz. % 92.47% 98.83% 93.89% 93.35% 94.04% 102.52% 100.00%
Total Cost 79,390 387,168 280,438 177,110 80,681 316,529 249,625 -53.44%
  QoQ % -79.49% 38.06% 58.34% 119.52% -74.51% 26.80% -
  Horiz. % 31.80% 155.10% 112.34% 70.95% 32.32% 126.80% 100.00%
Net Worth 0 224,554 211,388 202,683 183,410 172,999 113,375 -
  QoQ % 0.00% 6.23% 4.29% 10.51% 6.02% 52.59% -
  Horiz. % 0.00% 198.06% 186.45% 178.77% 161.77% 152.59% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,999 6,000 6,001 - - - -
  QoQ % 0.00% 66.64% -0.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.63% 99.99% 100.00% - - -
Div Payout % - % 12.83 % 10.17 % 16.18 % - % - % - % -
  QoQ % 0.00% 26.16% -37.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.30% 62.86% 100.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 224,554 211,388 202,683 183,410 172,999 113,375 -
  QoQ % 0.00% 6.23% 4.29% 10.51% 6.02% 52.59% -
  Horiz. % 0.00% 198.06% 186.45% 178.77% 161.77% 152.59% 100.00%
NOSH 428,004 399,989 400,054 400,086 400,022 402,323 306,421 24.98%
  QoQ % 7.00% -0.02% -0.01% 0.02% -0.57% 31.30% -
  Horiz. % 139.68% 130.54% 130.56% 130.57% 130.55% 131.30% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.54 % 16.75 % 17.38 % 17.31 % 18.11 % 17.77 % 18.91 % 2.21%
  QoQ % 16.66% -3.62% 0.40% -4.42% 1.91% -6.03% -
  Horiz. % 103.33% 88.58% 91.91% 91.54% 95.77% 93.97% 100.00%
ROE - % 34.70 % 27.91 % 18.30 % 9.73 % 39.53 % 51.35 % -
  QoQ % 0.00% 24.33% 52.51% 88.08% -75.39% -23.02% -
  Horiz. % 0.00% 67.58% 54.35% 35.64% 18.95% 76.98% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.05 116.27 84.85 53.54 24.63 95.68 100.46 -62.55%
  QoQ % -80.18% 37.03% 58.48% 117.38% -74.26% -4.76% -
  Horiz. % 22.94% 115.74% 84.46% 53.29% 24.52% 95.24% 100.00%
EPS 2.87 19.48 14.75 9.27 4.46 17.00 19.00 -71.67%
  QoQ % -85.27% 32.07% 59.12% 107.85% -73.76% -10.53% -
  Horiz. % 15.11% 102.53% 77.63% 48.79% 23.47% 89.47% 100.00%
DPS 0.00 2.50 1.50 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 100.00% 100.00% - - -
NAPS 0.0000 0.5614 0.5284 0.5066 0.4585 0.4300 0.3700 -
  QoQ % 0.00% 6.25% 4.30% 10.49% 6.63% 16.22% -
  Horiz. % 0.00% 151.73% 142.81% 136.92% 123.92% 116.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,116,225
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.66 21.98 16.04 10.12 4.66 18.19 14.55 -53.22%
  QoQ % -78.80% 37.03% 58.50% 117.17% -74.38% 25.02% -
  Horiz. % 32.03% 151.07% 110.24% 69.55% 32.03% 125.02% 100.00%
EPS 0.91 3.68 2.79 1.75 0.84 3.23 2.75 -52.19%
  QoQ % -75.27% 31.90% 59.43% 108.33% -73.99% 17.45% -
  Horiz. % 33.09% 133.82% 101.45% 63.64% 30.55% 117.45% 100.00%
DPS 0.00 0.47 0.28 0.28 0.00 0.00 0.00 -
  QoQ % 0.00% 67.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 167.86% 100.00% 100.00% - - -
NAPS 0.0000 0.1061 0.0999 0.0958 0.0867 0.0817 0.0536 -
  QoQ % 0.00% 6.21% 4.28% 10.50% 6.12% 52.43% -
  Horiz. % 0.00% 197.95% 186.38% 178.73% 161.75% 152.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - -
Price 0.2700 0.3000 0.3200 0.2400 0.2500 0.3400 0.0000 -
P/RPS 1.17 0.26 0.38 0.45 1.02 0.36 0.00 -
  QoQ % 350.00% -31.58% -15.56% -55.88% 183.33% 0.00% -
  Horiz. % 325.00% 72.22% 105.56% 125.00% 283.33% 100.00% -
P/EPS 5.99 1.54 2.17 2.59 5.61 2.00 0.00 -
  QoQ % 288.96% -29.03% -16.22% -53.83% 180.50% 0.00% -
  Horiz. % 299.50% 77.00% 108.50% 129.50% 280.50% 100.00% -
EY 16.69 64.93 46.09 38.63 17.84 50.00 0.00 -
  QoQ % -74.30% 40.88% 19.31% 116.54% -64.32% 0.00% -
  Horiz. % 33.38% 129.86% 92.18% 77.26% 35.68% 100.00% -
DY 0.00 8.33 4.69 6.25 0.00 0.00 0.00 -
  QoQ % 0.00% 77.61% -24.96% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.28% 75.04% 100.00% - - -
P/NAPS 0.00 0.53 0.61 0.47 0.55 0.79 0.00 -
  QoQ % 0.00% -13.11% 29.79% -14.55% -30.38% 0.00% -
  Horiz. % 0.00% 67.09% 77.22% 59.49% 69.62% 100.00% -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 19/11/10 25/08/10 18/05/10 01/03/10 01/03/10 -
Price 0.2700 0.2800 0.3300 0.3000 0.2600 0.2600 0.2600 -
P/RPS 1.17 0.24 0.39 0.56 1.06 0.27 0.26 172.82%
  QoQ % 387.50% -38.46% -30.36% -47.17% 292.59% 3.85% -
  Horiz. % 450.00% 92.31% 150.00% 215.38% 407.69% 103.85% 100.00%
P/EPS 5.99 1.44 2.24 3.24 5.83 1.53 1.37 167.63%
  QoQ % 315.97% -35.71% -30.86% -44.43% 281.05% 11.68% -
  Horiz. % 437.23% 105.11% 163.50% 236.50% 425.55% 111.68% 100.00%
EY 16.69 69.57 44.70 30.90 17.15 65.38 73.08 -62.67%
  QoQ % -76.01% 55.64% 44.66% 80.17% -73.77% -10.54% -
  Horiz. % 22.84% 95.20% 61.17% 42.28% 23.47% 89.46% 100.00%
DY 0.00 8.93 4.55 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 96.26% -9.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 178.60% 91.00% 100.00% - - -
P/NAPS 0.00 0.50 0.62 0.59 0.57 0.60 0.70 -
  QoQ % 0.00% -19.35% 5.08% 3.51% -5.00% -14.29% -
  Horiz. % 0.00% 71.43% 88.57% 84.29% 81.43% 85.71% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

304  311  551  1346 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.205+0.155 
 GIIB-OR 0.01+0.005 
 PANTECH-WB 0.095+0.025 
 GFM-WC 0.07+0.02 
 ENCORP 0.32-0.005 
 HEXIND-WA 0.095-0.015 
 FOCUS 0.040.00 
 PASDEC-WA 0.08+0.015 
 GADANG-WB 0.025+0.01 
PARTNERS & BROKERS