Highlights

[XDL] QoQ Cumulative 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 -     56.92%    YoY -     -48.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 263,052 73,830 367,623 248,181 151,890 72,073 513,679 -36.07%
  QoQ % 256.29% -79.92% 48.13% 63.40% 110.74% -85.97% -
  Horiz. % 51.21% 14.37% 71.57% 48.31% 29.57% 14.03% 100.00%
PBT 41,861 12,389 78,418 50,322 31,941 15,034 120,707 -50.73%
  QoQ % 237.89% -84.20% 55.83% 57.55% 112.46% -87.55% -
  Horiz. % 34.68% 10.26% 64.97% 41.69% 26.46% 12.45% 100.00%
Tax -12,953 -3,943 -19,493 -13,112 -8,229 -3,749 -30,817 -43.98%
  QoQ % -228.51% 79.77% -48.67% -59.34% -119.50% 87.83% -
  Horiz. % 42.03% 12.79% 63.25% 42.55% 26.70% 12.17% 100.00%
NP 28,908 8,446 58,925 37,210 23,712 11,285 89,890 -53.16%
  QoQ % 242.27% -85.67% 58.36% 56.92% 110.12% -87.45% -
  Horiz. % 32.16% 9.40% 65.55% 41.40% 26.38% 12.55% 100.00%
NP to SH 28,908 8,446 58,925 37,210 23,712 11,285 89,890 -53.16%
  QoQ % 242.27% -85.67% 58.36% 56.92% 110.12% -87.45% -
  Horiz. % 32.16% 9.40% 65.55% 41.40% 26.38% 12.55% 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 234,144 65,384 308,698 210,971 128,178 60,788 423,789 -32.74%
  QoQ % 258.11% -78.82% 46.32% 64.59% 110.86% -85.66% -
  Horiz. % 55.25% 15.43% 72.84% 49.78% 30.25% 14.34% 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 23.71 6.81 40.52 34.15 20.91 9.93 71.36 -52.13%
  QoQ % 248.16% -83.19% 18.65% 63.32% 110.57% -86.08% -
  Horiz. % 33.23% 9.54% 56.78% 47.86% 29.30% 13.92% 100.00%
EPS 2.60 0.78 6.49 4.10 2.61 1.24 10.04 -59.47%
  QoQ % 233.33% -87.98% 58.29% 57.09% 110.48% -87.65% -
  Horiz. % 25.90% 7.77% 64.64% 40.84% 26.00% 12.35% 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 9.72 2.73 13.58 9.17 5.61 2.66 18.97 -36.05%
  QoQ % 256.04% -79.90% 48.09% 63.46% 110.90% -85.98% -
  Horiz. % 51.24% 14.39% 71.59% 48.34% 29.57% 14.02% 100.00%
EPS 1.07 0.31 2.18 1.37 0.88 0.42 3.32 -53.09%
  QoQ % 245.16% -85.78% 59.12% 55.68% 109.52% -87.35% -
  Horiz. % 32.23% 9.34% 65.66% 41.27% 26.51% 12.65% 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 0.84 4.18 1.16 0.78 0.88 1.91 0.27 113.56%
  QoQ % -79.90% 260.34% 48.72% -11.36% -53.93% 607.41% -
  Horiz. % 311.11% 1,548.15% 429.63% 288.89% 325.93% 707.41% 100.00%
P/EPS 7.68 36.58 7.24 5.18 5.67 12.22 1.52 195.33%
  QoQ % -79.00% 405.25% 39.77% -8.64% -53.60% 703.95% -
  Horiz. % 505.26% 2,406.58% 476.32% 340.79% 373.03% 803.95% 100.00%
EY 13.03 2.73 13.82 19.32 17.64 8.18 65.73 -66.10%
  QoQ % 377.29% -80.25% -28.47% 9.52% 115.65% -87.56% -
  Horiz. % 19.82% 4.15% 21.03% 29.39% 26.84% 12.44% 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 0.80 3.01 0.90 0.98 1.10 2.11 0.27 106.70%
  QoQ % -73.42% 234.44% -8.16% -10.91% -47.87% 681.48% -
  Horiz. % 296.30% 1,114.81% 333.33% 362.96% 407.41% 781.48% 100.00%
P/EPS 7.29 26.31 5.62 6.54 7.05 13.51 1.52 185.21%
  QoQ % -72.29% 368.15% -14.07% -7.23% -47.82% 788.82% -
  Horiz. % 479.61% 1,730.92% 369.74% 430.26% 463.82% 888.82% 100.00%
EY 13.71 3.80 17.79 15.28 14.19 7.40 65.73 -64.93%
  QoQ % 260.79% -78.64% 16.43% 7.68% 91.76% -88.74% -
  Horiz. % 20.86% 5.78% 27.07% 23.25% 21.59% 11.26% 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.
 


 

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