Highlights

[XDL] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -73.91%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 465,081 339,446 214,198 98,522 384,924 307,845 0 -
  QoQ % 37.01% 58.47% 117.41% -74.40% 25.04% 0.00% -
  Horiz. % 151.08% 110.27% 69.58% 32.00% 125.04% 100.00% -
PBT 106,777 79,393 49,805 24,019 95,052 80,137 0 -
  QoQ % 34.49% 59.41% 107.36% -74.73% 18.61% 0.00% -
  Horiz. % 133.24% 99.07% 62.15% 29.97% 118.61% 100.00% -
Tax -28,864 -20,385 -12,717 -6,178 -26,657 -21,917 0 -
  QoQ % -41.59% -60.30% -105.84% 76.82% -21.63% 0.00% -
  Horiz. % 131.70% 93.01% 58.02% 28.19% 121.63% 100.00% -
NP 77,913 59,008 37,088 17,841 68,395 58,220 0 -
  QoQ % 32.04% 59.10% 107.88% -73.91% 17.48% 0.00% -
  Horiz. % 133.83% 101.35% 63.70% 30.64% 117.48% 100.00% -
NP to SH 77,913 59,008 37,088 17,841 68,395 58,220 0 -
  QoQ % 32.04% 59.10% 107.88% -73.91% 17.48% 0.00% -
  Horiz. % 133.83% 101.35% 63.70% 30.64% 117.48% 100.00% -
Tax Rate 27.03 % 25.68 % 25.53 % 25.72 % 28.04 % 27.35 % - % -
  QoQ % 5.26% 0.59% -0.74% -8.27% 2.52% 0.00% -
  Horiz. % 98.83% 93.89% 93.35% 94.04% 102.52% 100.00% -
Total Cost 387,168 280,438 177,110 80,681 316,529 249,625 0 -
  QoQ % 38.06% 58.34% 119.52% -74.51% 26.80% 0.00% -
  Horiz. % 155.10% 112.34% 70.95% 32.32% 126.80% 100.00% -
Net Worth 224,554 211,388 202,683 183,410 172,999 113,375 - -
  QoQ % 6.23% 4.29% 10.51% 6.02% 52.59% 0.00% -
  Horiz. % 198.06% 186.45% 178.77% 161.77% 152.59% 100.00% -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,999 6,000 6,001 - - - - -
  QoQ % 66.64% -0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.63% 99.99% 100.00% - - - -
Div Payout % 12.83 % 10.17 % 16.18 % - % - % - % - % -
  QoQ % 26.16% -37.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.30% 62.86% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 224,554 211,388 202,683 183,410 172,999 113,375 - -
  QoQ % 6.23% 4.29% 10.51% 6.02% 52.59% 0.00% -
  Horiz. % 198.06% 186.45% 178.77% 161.77% 152.59% 100.00% -
NOSH 399,989 400,054 400,086 400,022 402,323 306,421 - -
  QoQ % -0.02% -0.01% 0.02% -0.57% 31.30% 0.00% -
  Horiz. % 130.54% 130.56% 130.57% 130.55% 131.30% 100.00% -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.75 % 17.38 % 17.31 % 18.11 % 17.77 % 18.91 % - % -
  QoQ % -3.62% 0.40% -4.42% 1.91% -6.03% 0.00% -
  Horiz. % 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 % 24.33% 52.51% 88.08% -75.39% -23.02% 0.00% -
  Horiz. % 67.58% 54.35% 35.64% 18.95% 76.98% 100.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 116.27 84.85 53.54 24.63 95.68 100.46 - -
  QoQ % 37.03% 58.48% 117.38% -74.26% -4.76% 0.00% -
  Horiz. % 115.74% 84.46% 53.29% 24.52% 95.24% 100.00% -
EPS 19.48 14.75 9.27 4.46 17.00 19.00 0.00 -
  QoQ % 32.07% 59.12% 107.85% -73.76% -10.53% 0.00% -
  Horiz. % 102.53% 77.63% 48.79% 23.47% 89.47% 100.00% -
DPS 2.50 1.50 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% 100.00% - - - -
NAPS 0.5614 0.5284 0.5066 0.4585 0.4300 0.3700 - -
  QoQ % 6.25% 4.30% 10.49% 6.63% 16.22% 0.00% -
  Horiz. % 151.73% 142.81% 136.92% 123.92% 116.22% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.18 12.54 7.91 3.64 14.22 11.37 - -
  QoQ % 37.00% 58.53% 117.31% -74.40% 25.07% 0.00% -
  Horiz. % 151.10% 110.29% 69.57% 32.01% 125.07% 100.00% -
EPS 2.88 2.18 1.37 0.66 2.53 2.15 0.00 -
  QoQ % 32.11% 59.12% 107.58% -73.91% 17.67% 0.00% -
  Horiz. % 133.95% 101.40% 63.72% 30.70% 117.67% 100.00% -
DPS 0.37 0.22 0.22 0.00 0.00 0.00 0.00 -
  QoQ % 68.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.18% 100.00% 100.00% - - - -
NAPS 0.0829 0.0781 0.0749 0.0677 0.0639 0.0419 - -
  QoQ % 6.15% 4.27% 10.64% 5.95% 52.51% 0.00% -
  Horiz. % 197.85% 186.40% 178.76% 161.58% 152.51% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - - -
Price 0.3000 0.3200 0.2400 0.2500 0.3400 0.0000 0.0000 -
P/RPS 0.26 0.38 0.45 1.02 0.36 0.00 0.00 -
  QoQ % -31.58% -15.56% -55.88% 183.33% 0.00% 0.00% -
  Horiz. % 72.22% 105.56% 125.00% 283.33% 100.00% - -
P/EPS 1.54 2.17 2.59 5.61 2.00 0.00 0.00 -
  QoQ % -29.03% -16.22% -53.83% 180.50% 0.00% 0.00% -
  Horiz. % 77.00% 108.50% 129.50% 280.50% 100.00% - -
EY 64.93 46.09 38.63 17.84 50.00 0.00 0.00 -
  QoQ % 40.88% 19.31% 116.54% -64.32% 0.00% 0.00% -
  Horiz. % 129.86% 92.18% 77.26% 35.68% 100.00% - -
DY 8.33 4.69 6.25 0.00 0.00 0.00 0.00 -
  QoQ % 77.61% -24.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.28% 75.04% 100.00% - - - -
P/NAPS 0.53 0.61 0.47 0.55 0.79 0.00 0.00 -
  QoQ % -13.11% 29.79% -14.55% -30.38% 0.00% 0.00% -
  Horiz. % 67.09% 77.22% 59.49% 69.62% 100.00% - -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 25/08/10 18/05/10 01/03/10 01/03/10 - -
Price 0.2800 0.3300 0.3000 0.2600 0.2600 0.2600 0.0000 -
P/RPS 0.24 0.39 0.56 1.06 0.27 0.26 0.00 -
  QoQ % -38.46% -30.36% -47.17% 292.59% 3.85% 0.00% -
  Horiz. % 92.31% 150.00% 215.38% 407.69% 103.85% 100.00% -
P/EPS 1.44 2.24 3.24 5.83 1.53 1.37 0.00 -
  QoQ % -35.71% -30.86% -44.43% 281.05% 11.68% 0.00% -
  Horiz. % 105.11% 163.50% 236.50% 425.55% 111.68% 100.00% -
EY 69.57 44.70 30.90 17.15 65.38 73.08 0.00 -
  QoQ % 55.64% 44.66% 80.17% -73.77% -10.54% 0.00% -
  Horiz. % 95.20% 61.17% 42.28% 23.47% 89.46% 100.00% -
DY 8.93 4.55 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 96.26% -9.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.60% 91.00% 100.00% - - - -
P/NAPS 0.50 0.62 0.59 0.57 0.60 0.70 0.00 -
  QoQ % -19.35% 5.08% 3.51% -5.00% -14.29% 0.00% -
  Horiz. % 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.
 


 

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