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 - 1,804,883
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.37 22.74 14.57 4.09 20.37 13.75 8.42 129.48%
  QoQ % 29.16% 56.07% 256.23% -79.92% 48.15% 63.30% -
  Horiz. % 348.81% 270.07% 173.04% 48.57% 241.92% 163.30% 100.00%
EPS 2.75 2.38 1.60 0.47 3.26 2.06 1.31 63.73%
  QoQ % 15.55% 48.75% 240.43% -85.58% 58.25% 57.25% -
  Horiz. % 209.92% 181.68% 122.14% 35.88% 248.85% 157.25% 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 0.3263 0.0000 0.0000 0.0000 0.3066 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.43% 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.
 


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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers