Highlights

[XDL] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -85.67%    YoY -     -25.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 530,035 410,421 263,052 73,830 367,623 248,181 151,890 129.54%
  QoQ % 29.14% 56.02% 256.29% -79.92% 48.13% 63.40% -
  Horiz. % 348.96% 270.21% 173.19% 48.61% 242.03% 163.40% 100.00%
PBT 67,208 62,002 41,861 12,389 78,418 50,322 31,941 63.98%
  QoQ % 8.40% 48.11% 237.89% -84.20% 55.83% 57.55% -
  Horiz. % 210.41% 194.11% 131.06% 38.79% 245.51% 157.55% 100.00%
Tax -17,629 -19,069 -12,953 -3,943 -19,493 -13,112 -8,229 65.95%
  QoQ % 7.55% -47.22% -228.51% 79.77% -48.67% -59.34% -
  Horiz. % 214.23% 231.73% 157.41% 47.92% 236.88% 159.34% 100.00%
NP 49,579 42,933 28,908 8,446 58,925 37,210 23,712 63.29%
  QoQ % 15.48% 48.52% 242.27% -85.67% 58.36% 56.92% -
  Horiz. % 209.09% 181.06% 121.91% 35.62% 248.50% 156.92% 100.00%
NP to SH 49,579 42,933 28,908 8,446 58,925 37,210 23,712 63.29%
  QoQ % 15.48% 48.52% 242.27% -85.67% 58.36% 56.92% -
  Horiz. % 209.09% 181.06% 121.91% 35.62% 248.50% 156.92% 100.00%
Tax Rate 26.23 % 30.76 % 30.94 % 31.83 % 24.86 % 26.06 % 25.76 % 1.21%
  QoQ % -14.73% -0.58% -2.80% 28.04% -4.60% 1.16% -
  Horiz. % 101.82% 119.41% 120.11% 123.56% 96.51% 101.16% 100.00%
Total Cost 480,456 367,488 234,144 65,384 308,698 210,971 128,178 140.72%
  QoQ % 30.74% 56.95% 258.11% -78.82% 46.32% 64.59% -
  Horiz. % 374.83% 286.70% 182.67% 51.01% 240.84% 164.59% 100.00%
Net Worth 589,020 0 0 0 553,434 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.43% 0.00% 0.00% 0.00% 100.00% - -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 589,020 0 0 0 553,434 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.43% 0.00% 0.00% 0.00% 100.00% - -
NOSH 1,132,730 1,191,989 1,109,411 1,084,117 907,269 726,789 726,457 34.36%
  QoQ % -4.97% 7.44% 2.33% 19.49% 24.83% 0.05% -
  Horiz. % 155.93% 164.08% 152.72% 149.23% 124.89% 100.05% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.35 % 10.46 % 10.99 % 11.44 % 16.03 % 14.99 % 15.61 % -28.88%
  QoQ % -10.61% -4.82% -3.93% -28.63% 6.94% -3.97% -
  Horiz. % 59.90% 67.01% 70.40% 73.29% 102.69% 96.03% 100.00%
ROE 8.42 % - % - % - % 10.65 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.06% 0.00% 0.00% 0.00% 100.00% - -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.79 34.43 23.71 6.81 40.52 34.15 20.91 70.83%
  QoQ % 35.90% 45.21% 248.16% -83.19% 18.65% 63.32% -
  Horiz. % 223.77% 164.66% 113.39% 32.57% 193.78% 163.32% 100.00%
EPS 2.19 3.81 2.60 0.78 6.49 4.10 2.61 -11.01%
  QoQ % -42.52% 46.54% 233.33% -87.98% 58.29% 57.09% -
  Horiz. % 83.91% 145.98% 99.62% 29.89% 248.66% 157.09% 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 0.5200 0.0000 0.0000 0.0000 0.6100 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.25% 0.00% 0.00% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.58 15.16 9.72 2.73 13.58 9.17 5.61 129.57%
  QoQ % 29.16% 55.97% 256.04% -79.90% 48.09% 63.46% -
  Horiz. % 349.02% 270.23% 173.26% 48.66% 242.07% 163.46% 100.00%
EPS 1.83 1.59 1.07 0.31 2.18 1.37 0.88 62.70%
  QoQ % 15.09% 48.60% 245.16% -85.78% 59.12% 55.68% -
  Horiz. % 207.95% 180.68% 121.59% 35.23% 247.73% 155.68% 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 0.2176 0.0000 0.0000 0.0000 0.2044 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.46% 0.00% 0.00% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1000 0.1650 0.2000 0.2850 0.4700 0.2650 0.1850 -
P/RPS 0.21 0.48 0.84 4.18 1.16 0.78 0.88 -61.43%
  QoQ % -56.25% -42.86% -79.90% 260.34% 48.72% -11.36% -
  Horiz. % 23.86% 54.55% 95.45% 475.00% 131.82% 88.64% 100.00%
P/EPS 2.28 4.58 7.68 36.58 7.24 5.18 5.67 -45.43%
  QoQ % -50.22% -40.36% -79.00% 405.25% 39.77% -8.64% -
  Horiz. % 40.21% 80.78% 135.45% 645.15% 127.69% 91.36% 100.00%
EY 43.77 21.83 13.03 2.73 13.82 19.32 17.64 82.98%
  QoQ % 100.50% 67.54% 377.29% -80.25% -28.47% 9.52% -
  Horiz. % 248.13% 123.75% 73.87% 15.48% 78.34% 109.52% 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 0.19 0.00 0.00 0.00 0.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.68% 0.00% 0.00% 0.00% 100.00% - -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 18/11/13 20/08/13 -
Price 0.1100 0.1350 0.1900 0.2050 0.3650 0.3350 0.2300 -
P/RPS 0.24 0.39 0.80 3.01 0.90 0.98 1.10 -63.66%
  QoQ % -38.46% -51.25% -73.42% 234.44% -8.16% -10.91% -
  Horiz. % 21.82% 35.45% 72.73% 273.64% 81.82% 89.09% 100.00%
P/EPS 2.51 3.75 7.29 26.31 5.62 6.54 7.05 -49.67%
  QoQ % -33.07% -48.56% -72.29% 368.15% -14.07% -7.23% -
  Horiz. % 35.60% 53.19% 103.40% 373.19% 79.72% 92.77% 100.00%
EY 39.79 26.68 13.71 3.80 17.79 15.28 14.19 98.48%
  QoQ % 49.14% 94.60% 260.79% -78.64% 16.43% 7.68% -
  Horiz. % 280.41% 188.02% 96.62% 26.78% 125.37% 107.68% 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 0.21 0.00 0.00 0.00 0.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.00% 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.
 


 

144  237  437  1385 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.07-0.015 
 NIHSIN-WB 0.070.00 
 LAMBO 0.070.00 
 LAMBO-WB 0.010.00 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 DAYANG 1.14-0.01 
Partners & Brokers