Highlights

[XDL] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -75.25%    YoY -     8.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 504,361 371,210 242,352 98,675 465,081 339,446 214,198 76.71%
  QoQ % 35.87% 53.17% 145.61% -78.78% 37.01% 58.47% -
  Horiz. % 235.46% 173.30% 113.14% 46.07% 217.13% 158.47% 100.00%
PBT 118,766 87,821 56,623 25,814 106,777 79,393 49,805 78.21%
  QoQ % 35.24% 55.10% 119.35% -75.82% 34.49% 59.41% -
  Horiz. % 238.46% 176.33% 113.69% 51.83% 214.39% 159.41% 100.00%
Tax -30,031 -22,157 -14,260 -6,529 -28,864 -20,385 -12,717 77.06%
  QoQ % -35.54% -55.38% -118.41% 77.38% -41.59% -60.30% -
  Horiz. % 236.15% 174.23% 112.13% 51.34% 226.97% 160.30% 100.00%
NP 88,735 65,664 42,363 19,285 77,913 59,008 37,088 78.60%
  QoQ % 35.13% 55.00% 119.67% -75.25% 32.04% 59.10% -
  Horiz. % 239.26% 177.05% 114.22% 52.00% 210.08% 159.10% 100.00%
NP to SH 88,735 65,664 42,363 19,285 77,913 59,008 37,088 78.60%
  QoQ % 35.13% 55.00% 119.67% -75.25% 32.04% 59.10% -
  Horiz. % 239.26% 177.05% 114.22% 52.00% 210.08% 159.10% 100.00%
Tax Rate 25.29 % 25.23 % 25.18 % 25.29 % 27.03 % 25.68 % 25.53 % -0.63%
  QoQ % 0.24% 0.20% -0.43% -6.44% 5.26% 0.59% -
  Horiz. % 99.06% 98.82% 98.63% 99.06% 105.88% 100.59% 100.00%
Total Cost 415,626 305,546 199,989 79,390 387,168 280,438 177,110 76.32%
  QoQ % 36.03% 52.78% 151.91% -79.49% 38.06% 58.34% -
  Horiz. % 234.67% 172.52% 112.92% 44.83% 218.60% 158.34% 100.00%
Net Worth 214,066 0 0 0 224,554 211,388 202,683 3.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.23% 4.29% -
  Horiz. % 105.62% 0.00% 0.00% 0.00% 110.79% 104.29% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 9,999 6,000 6,001 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.64% -0.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 166.63% 99.99% 100.00%
Div Payout % - % - % - % - % 12.83 % 10.17 % 16.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 26.16% -37.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.30% 62.86% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 214,066 0 0 0 224,554 211,388 202,683 3.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.23% 4.29% -
  Horiz. % 105.62% 0.00% 0.00% 0.00% 110.79% 104.29% 100.00%
NOSH 436,870 435,834 433,827 428,004 399,989 400,054 400,086 6.02%
  QoQ % 0.24% 0.46% 1.36% 7.00% -0.02% -0.01% -
  Horiz. % 109.19% 108.94% 108.43% 106.98% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.59 % 17.69 % 17.48 % 19.54 % 16.75 % 17.38 % 17.31 % 1.07%
  QoQ % -0.57% 1.20% -10.54% 16.66% -3.62% 0.40% -
  Horiz. % 101.62% 102.20% 100.98% 112.88% 96.76% 100.40% 100.00%
ROE 41.45 % - % - % - % 34.70 % 27.91 % 18.30 % 72.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 24.33% 52.51% -
  Horiz. % 226.50% 0.00% 0.00% 0.00% 189.62% 152.51% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 115.45 85.17 55.86 23.05 116.27 84.85 53.54 66.67%
  QoQ % 35.55% 52.47% 142.34% -80.18% 37.03% 58.48% -
  Horiz. % 215.63% 159.08% 104.33% 43.05% 217.16% 158.48% 100.00%
EPS 13.07 9.68 6.26 2.87 19.48 14.75 9.27 25.66%
  QoQ % 35.02% 54.63% 118.12% -85.27% 32.07% 59.12% -
  Horiz. % 140.99% 104.42% 67.53% 30.96% 210.14% 159.12% 100.00%
DPS 0.00 0.00 0.00 0.00 2.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 166.67% 100.00% 100.00%
NAPS 0.4900 0.0000 0.0000 0.0000 0.5614 0.5284 0.5066 -2.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.25% 4.30% -
  Horiz. % 96.72% 0.00% 0.00% 0.00% 110.82% 104.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.94 20.57 13.43 5.47 25.77 18.81 11.87 76.67%
  QoQ % 35.83% 53.16% 145.52% -78.77% 37.00% 58.47% -
  Horiz. % 235.38% 173.29% 113.14% 46.08% 217.10% 158.47% 100.00%
EPS 4.92 3.64 2.35 1.07 4.32 3.27 2.05 78.97%
  QoQ % 35.16% 54.89% 119.63% -75.23% 32.11% 59.51% -
  Horiz. % 240.00% 177.56% 114.63% 52.20% 210.73% 159.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.55 0.33 0.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 166.67% 100.00% 100.00%
NAPS 0.1186 0.0000 0.0000 0.0000 0.1244 0.1171 0.1123 3.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.23% 4.27% -
  Horiz. % 105.61% 0.00% 0.00% 0.00% 110.77% 104.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2000 0.1900 0.2700 0.2700 0.3000 0.3200 0.2400 -
P/RPS 0.17 0.22 0.48 1.17 0.26 0.38 0.45 -47.65%
  QoQ % -22.73% -54.17% -58.97% 350.00% -31.58% -15.56% -
  Horiz. % 37.78% 48.89% 106.67% 260.00% 57.78% 84.44% 100.00%
P/EPS 0.98 1.26 2.76 5.99 1.54 2.17 2.59 -47.59%
  QoQ % -22.22% -54.35% -53.92% 288.96% -29.03% -16.22% -
  Horiz. % 37.84% 48.65% 106.56% 231.27% 59.46% 83.78% 100.00%
EY 101.56 79.30 36.17 16.69 64.93 46.09 38.63 90.15%
  QoQ % 28.07% 119.24% 116.72% -74.30% 40.88% 19.31% -
  Horiz. % 262.90% 205.28% 93.63% 43.20% 168.08% 119.31% 100.00%
DY 0.00 0.00 0.00 0.00 8.33 4.69 6.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 77.61% -24.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 133.28% 75.04% 100.00%
P/NAPS 0.41 0.00 0.00 0.00 0.53 0.61 0.47 -8.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.11% 29.79% -
  Horiz. % 87.23% 0.00% 0.00% 0.00% 112.77% 129.79% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 -
Price 0.2700 0.2000 0.2000 0.2700 0.2800 0.3300 0.3000 -
P/RPS 0.23 0.23 0.36 1.17 0.24 0.39 0.56 -44.66%
  QoQ % 0.00% -36.11% -69.23% 387.50% -38.46% -30.36% -
  Horiz. % 41.07% 41.07% 64.29% 208.93% 42.86% 69.64% 100.00%
P/EPS 1.33 1.33 2.05 5.99 1.44 2.24 3.24 -44.68%
  QoQ % 0.00% -35.12% -65.78% 315.97% -35.71% -30.86% -
  Horiz. % 41.05% 41.05% 63.27% 184.88% 44.44% 69.14% 100.00%
EY 75.23 75.33 48.82 16.69 69.57 44.70 30.90 80.68%
  QoQ % -0.13% 54.30% 192.51% -76.01% 55.64% 44.66% -
  Horiz. % 243.46% 243.79% 157.99% 54.01% 225.15% 144.66% 100.00%
DY 0.00 0.00 0.00 0.00 8.93 4.55 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 96.26% -9.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 178.60% 91.00% 100.00%
P/NAPS 0.55 0.00 0.00 0.00 0.50 0.62 0.59 -4.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% -19.35% 5.08% -
  Horiz. % 93.22% 0.00% 0.00% 0.00% 84.75% 105.08% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

117  215  490  1399 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 MQTECH 0.090.00 
 EDUSPEC 0.025+0.005 
 PDZ 0.21+0.005 
 DGB 0.06+0.01 
 LUSTER 0.14+0.015 
 FINTEC 0.095+0.005 
 IRIS 0.28-0.01 
 HUAAN 0.12+0.02 
 MLAB 0.06+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers