Highlights

[XDL] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 01-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 214,198 98,522 384,924 307,845 0 0 0 -
  QoQ % 117.41% -74.40% 25.04% 0.00% 0.00% 0.00% -
  Horiz. % 69.58% 32.00% 125.04% 100.00% - - -
PBT 49,805 24,019 95,052 80,137 0 0 0 -
  QoQ % 107.36% -74.73% 18.61% 0.00% 0.00% 0.00% -
  Horiz. % 62.15% 29.97% 118.61% 100.00% - - -
Tax -12,717 -6,178 -26,657 -21,917 0 0 0 -
  QoQ % -105.84% 76.82% -21.63% 0.00% 0.00% 0.00% -
  Horiz. % 58.02% 28.19% 121.63% 100.00% - - -
NP 37,088 17,841 68,395 58,220 0 0 0 -
  QoQ % 107.88% -73.91% 17.48% 0.00% 0.00% 0.00% -
  Horiz. % 63.70% 30.64% 117.48% 100.00% - - -
NP to SH 37,088 17,841 68,395 58,220 0 0 0 -
  QoQ % 107.88% -73.91% 17.48% 0.00% 0.00% 0.00% -
  Horiz. % 63.70% 30.64% 117.48% 100.00% - - -
Tax Rate 25.53 % 25.72 % 28.04 % 27.35 % - % - % - % -
  QoQ % -0.74% -8.27% 2.52% 0.00% 0.00% 0.00% -
  Horiz. % 93.35% 94.04% 102.52% 100.00% - - -
Total Cost 177,110 80,681 316,529 249,625 0 0 0 -
  QoQ % 119.52% -74.51% 26.80% 0.00% 0.00% 0.00% -
  Horiz. % 70.95% 32.32% 126.80% 100.00% - - -
Net Worth 202,683 183,410 172,999 113,375 - - - -
  QoQ % 10.51% 6.02% 52.59% 0.00% 0.00% 0.00% -
  Horiz. % 178.77% 161.77% 152.59% 100.00% - - -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,001 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 16.18 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 202,683 183,410 172,999 113,375 - - - -
  QoQ % 10.51% 6.02% 52.59% 0.00% 0.00% 0.00% -
  Horiz. % 178.77% 161.77% 152.59% 100.00% - - -
NOSH 400,086 400,022 402,323 306,421 - - - -
  QoQ % 0.02% -0.57% 31.30% 0.00% 0.00% 0.00% -
  Horiz. % 130.57% 130.55% 131.30% 100.00% - - -
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.31 % 18.11 % 17.77 % 18.91 % - % - % - % -
  QoQ % -4.42% 1.91% -6.03% 0.00% 0.00% 0.00% -
  Horiz. % 91.54% 95.77% 93.97% 100.00% - - -
ROE 18.30 % 9.73 % 39.53 % 51.35 % - % - % - % -
  QoQ % 88.08% -75.39% -23.02% 0.00% 0.00% 0.00% -
  Horiz. % 35.64% 18.95% 76.98% 100.00% - - -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.54 24.63 95.68 100.46 - - - -
  QoQ % 117.38% -74.26% -4.76% 0.00% 0.00% 0.00% -
  Horiz. % 53.29% 24.52% 95.24% 100.00% - - -
EPS 9.27 4.46 17.00 19.00 0.00 0.00 0.00 -
  QoQ % 107.85% -73.76% -10.53% 0.00% 0.00% 0.00% -
  Horiz. % 48.79% 23.47% 89.47% 100.00% - - -
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.5066 0.4585 0.4300 0.3700 - - 0.0000 -
  QoQ % 10.49% 6.63% 16.22% 0.00% 0.00% 0.00% -
  Horiz. % 136.92% 123.92% 116.22% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.91 3.64 14.22 11.37 - - - -
  QoQ % 117.31% -74.40% 25.07% 0.00% 0.00% 0.00% -
  Horiz. % 69.57% 32.01% 125.07% 100.00% - - -
EPS 1.37 0.66 2.53 2.15 0.00 0.00 0.00 -
  QoQ % 107.58% -73.91% 17.67% 0.00% 0.00% 0.00% -
  Horiz. % 63.72% 30.70% 117.67% 100.00% - - -
DPS 0.22 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. % 100.00% - - - - - -
NAPS 0.0749 0.0677 0.0639 0.0419 - - 0.0000 -
  QoQ % 10.64% 5.95% 52.51% 0.00% 0.00% 0.00% -
  Horiz. % 178.76% 161.58% 152.51% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 - - - - -
Price 0.2400 0.2500 0.3400 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.45 1.02 0.36 0.00 0.00 0.00 0.00 -
  QoQ % -55.88% 183.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 283.33% 100.00% - - - -
P/EPS 2.59 5.61 2.00 0.00 0.00 0.00 0.00 -
  QoQ % -53.83% 180.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.50% 280.50% 100.00% - - - -
EY 38.63 17.84 50.00 0.00 0.00 0.00 0.00 -
  QoQ % 116.54% -64.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.26% 35.68% 100.00% - - - -
DY 6.25 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. % 100.00% - - - - - -
P/NAPS 0.47 0.55 0.79 0.00 0.00 0.00 0.00 -
  QoQ % -14.55% -30.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.49% 69.62% 100.00% - - - -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 01/03/10 01/03/10 - - - -
Price 0.3000 0.2600 0.2600 0.2600 0.0000 0.0000 0.0000 -
P/RPS 0.56 1.06 0.27 0.26 0.00 0.00 0.00 -
  QoQ % -47.17% 292.59% 3.85% 0.00% 0.00% 0.00% -
  Horiz. % 215.38% 407.69% 103.85% 100.00% - - -
P/EPS 3.24 5.83 1.53 1.37 0.00 0.00 0.00 -
  QoQ % -44.43% 281.05% 11.68% 0.00% 0.00% 0.00% -
  Horiz. % 236.50% 425.55% 111.68% 100.00% - - -
EY 30.90 17.15 65.38 73.08 0.00 0.00 0.00 -
  QoQ % 80.17% -73.77% -10.54% 0.00% 0.00% 0.00% -
  Horiz. % 42.28% 23.47% 89.46% 100.00% - - -
DY 5.00 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. % 100.00% - - - - - -
P/NAPS 0.59 0.57 0.60 0.70 0.00 0.00 0.00 -
  QoQ % 3.51% -5.00% -14.29% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers