Highlights

[XDL] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     55.00%    YoY -     11.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 236,450 111,233 504,361 371,210 242,352 98,675 465,081 -36.33%
  QoQ % 112.57% -77.95% 35.87% 53.17% 145.61% -78.78% -
  Horiz. % 50.84% 23.92% 108.45% 79.82% 52.11% 21.22% 100.00%
PBT 58,394 27,683 118,766 87,821 56,623 25,814 106,777 -33.15%
  QoQ % 110.94% -76.69% 35.24% 55.10% 119.35% -75.82% -
  Horiz. % 54.69% 25.93% 111.23% 82.25% 53.03% 24.18% 100.00%
Tax -14,854 -7,058 -30,031 -22,157 -14,260 -6,529 -28,864 -35.81%
  QoQ % -110.46% 76.50% -35.54% -55.38% -118.41% 77.38% -
  Horiz. % 51.46% 24.45% 104.04% 76.76% 49.40% 22.62% 100.00%
NP 43,540 20,625 88,735 65,664 42,363 19,285 77,913 -32.18%
  QoQ % 111.10% -76.76% 35.13% 55.00% 119.67% -75.25% -
  Horiz. % 55.88% 26.47% 113.89% 84.28% 54.37% 24.75% 100.00%
NP to SH 43,540 20,625 88,735 65,664 42,363 19,285 77,913 -32.18%
  QoQ % 111.10% -76.76% 35.13% 55.00% 119.67% -75.25% -
  Horiz. % 55.88% 26.47% 113.89% 84.28% 54.37% 24.75% 100.00%
Tax Rate 25.44 % 25.50 % 25.29 % 25.23 % 25.18 % 25.29 % 27.03 % -3.96%
  QoQ % -0.24% 0.83% 0.24% 0.20% -0.43% -6.44% -
  Horiz. % 94.12% 94.34% 93.56% 93.34% 93.16% 93.56% 100.00%
Total Cost 192,910 90,608 415,626 305,546 199,989 79,390 387,168 -37.18%
  QoQ % 112.91% -78.20% 36.03% 52.78% 151.91% -79.49% -
  Horiz. % 49.83% 23.40% 107.35% 78.92% 51.65% 20.51% 100.00%
Net Worth 406,849 357,780 214,066 0 0 0 224,554 48.67%
  QoQ % 13.71% 67.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.18% 159.33% 95.33% 0.00% 0.00% 0.00% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 9,999 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 12.83 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 406,849 357,780 214,066 0 0 0 224,554 48.67%
  QoQ % 13.71% 67.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.18% 159.33% 95.33% 0.00% 0.00% 0.00% 100.00%
NOSH 713,770 701,530 436,870 435,834 433,827 428,004 399,989 47.17%
  QoQ % 1.74% 60.58% 0.24% 0.46% 1.36% 7.00% -
  Horiz. % 178.45% 175.39% 109.22% 108.96% 108.46% 107.00% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.41 % 18.54 % 17.59 % 17.69 % 17.48 % 19.54 % 16.75 % 6.51%
  QoQ % -0.70% 5.40% -0.57% 1.20% -10.54% 16.66% -
  Horiz. % 109.91% 110.69% 105.01% 105.61% 104.36% 116.66% 100.00%
ROE 10.70 % 5.76 % 41.45 % - % - % - % 34.70 % -54.39%
  QoQ % 85.76% -86.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.84% 16.60% 119.45% 0.00% 0.00% 0.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.13 15.86 115.45 85.17 55.86 23.05 116.27 -56.73%
  QoQ % 108.89% -86.26% 35.55% 52.47% 142.34% -80.18% -
  Horiz. % 28.49% 13.64% 99.29% 73.25% 48.04% 19.82% 100.00%
EPS 6.10 2.94 13.07 9.68 6.26 2.87 19.48 -53.92%
  QoQ % 107.48% -77.51% 35.02% 54.63% 118.12% -85.27% -
  Horiz. % 31.31% 15.09% 67.09% 49.69% 32.14% 14.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5700 0.5100 0.4900 0.0000 0.0000 0.0000 0.5614 1.02%
  QoQ % 11.76% 4.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.53% 90.84% 87.28% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.73 4.11 18.63 13.71 8.95 3.64 17.18 -36.35%
  QoQ % 112.41% -77.94% 35.89% 53.18% 145.88% -78.81% -
  Horiz. % 50.81% 23.92% 108.44% 79.80% 52.10% 21.19% 100.00%
EPS 1.61 0.76 3.28 2.43 1.56 0.71 2.88 -32.16%
  QoQ % 111.84% -76.83% 34.98% 55.77% 119.72% -75.35% -
  Horiz. % 55.90% 26.39% 113.89% 84.38% 54.17% 24.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1503 0.1322 0.0791 0.0000 0.0000 0.0000 0.0829 48.74%
  QoQ % 13.69% 67.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.30% 159.47% 95.42% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2300 0.2500 0.2000 0.1900 0.2700 0.2700 0.3000 -
P/RPS 0.69 1.58 0.17 0.22 0.48 1.17 0.26 91.80%
  QoQ % -56.33% 829.41% -22.73% -54.17% -58.97% 350.00% -
  Horiz. % 265.38% 607.69% 65.38% 84.62% 184.62% 450.00% 100.00%
P/EPS 3.77 8.50 0.98 1.26 2.76 5.99 1.54 81.74%
  QoQ % -55.65% 767.35% -22.22% -54.35% -53.92% 288.96% -
  Horiz. % 244.81% 551.95% 63.64% 81.82% 179.22% 388.96% 100.00%
EY 26.52 11.76 101.56 79.30 36.17 16.69 64.93 -44.98%
  QoQ % 125.51% -88.42% 28.07% 119.24% 116.72% -74.30% -
  Horiz. % 40.84% 18.11% 156.41% 122.13% 55.71% 25.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.49 0.41 0.00 0.00 0.00 0.53 -17.12%
  QoQ % -18.37% 19.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.47% 92.45% 77.36% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 31/05/12 23/02/12 24/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.2100 0.2200 0.2700 0.2000 0.2000 0.2700 0.2800 -
P/RPS 0.63 1.39 0.23 0.23 0.36 1.17 0.24 90.40%
  QoQ % -54.68% 504.35% 0.00% -36.11% -69.23% 387.50% -
  Horiz. % 262.50% 579.17% 95.83% 95.83% 150.00% 487.50% 100.00%
P/EPS 3.44 7.48 1.33 1.33 2.05 5.99 1.44 78.80%
  QoQ % -54.01% 462.41% 0.00% -35.12% -65.78% 315.97% -
  Horiz. % 238.89% 519.44% 92.36% 92.36% 142.36% 415.97% 100.00%
EY 29.05 13.36 75.23 75.33 48.82 16.69 69.57 -44.16%
  QoQ % 117.44% -82.24% -0.13% 54.30% 192.51% -76.01% -
  Horiz. % 41.76% 19.20% 108.14% 108.28% 70.17% 23.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.43 0.55 0.00 0.00 0.00 0.50 -18.20%
  QoQ % -13.95% -21.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.00% 86.00% 110.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers