Highlights

[XDL] QoQ 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 -     4.24%    YoY -     -48.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 141,301 73,830 101,377 93,847 80,825 72,073 113,261 15.94%
  QoQ % 91.39% -27.17% 8.02% 16.11% 12.14% -36.37% -
  Horiz. % 124.76% 65.19% 89.51% 82.86% 71.36% 63.63% 100.00%
PBT 21,430 12,389 24,433 17,867 17,116 15,034 22,607 -3.51%
  QoQ % 72.98% -49.29% 36.75% 4.39% 13.85% -33.50% -
  Horiz. % 94.79% 54.80% 108.08% 79.03% 75.71% 66.50% 100.00%
Tax -6,451 -3,943 -5,427 -4,750 -4,532 -3,749 -5,920 5.91%
  QoQ % -63.61% 27.34% -14.25% -4.81% -20.89% 36.67% -
  Horiz. % 108.97% 66.60% 91.67% 80.24% 76.55% 63.33% 100.00%
NP 14,979 8,446 19,006 13,117 12,584 11,285 16,687 -6.96%
  QoQ % 77.35% -55.56% 44.90% 4.24% 11.51% -32.37% -
  Horiz. % 89.76% 50.61% 113.90% 78.61% 75.41% 67.63% 100.00%
NP to SH 14,979 8,446 19,006 13,117 12,584 11,285 16,687 -6.96%
  QoQ % 77.35% -55.56% 44.90% 4.24% 11.51% -32.37% -
  Horiz. % 89.76% 50.61% 113.90% 78.61% 75.41% 67.63% 100.00%
Tax Rate 30.10 % 31.83 % 22.21 % 26.59 % 26.48 % 24.94 % 26.19 % 9.75%
  QoQ % -5.44% 43.31% -16.47% 0.42% 6.17% -4.77% -
  Horiz. % 114.93% 121.53% 84.80% 101.53% 101.11% 95.23% 100.00%
Total Cost 126,322 65,384 82,371 80,730 68,241 60,788 96,574 19.66%
  QoQ % 93.20% -20.62% 2.03% 18.30% 12.26% -37.06% -
  Horiz. % 130.80% 67.70% 85.29% 83.59% 70.66% 62.94% 100.00%
Net Worth 0 0 555,222 0 0 0 391,540 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 141.80% 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 0 555,222 0 0 0 391,540 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 141.80% 0.00% 0.00% 0.00% 100.00%
NOSH 1,149,705 1,084,117 910,201 727,569 727,692 725,862 725,075 36.09%
  QoQ % 6.05% 19.11% 25.10% -0.02% 0.25% 0.11% -
  Horiz. % 158.56% 149.52% 125.53% 100.34% 100.36% 100.11% 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 10.60 % 11.44 % 18.75 % 13.98 % 15.57 % 15.66 % 14.73 % -19.74%
  QoQ % -7.34% -38.99% 34.12% -10.21% -0.57% 6.31% -
  Horiz. % 71.96% 77.66% 127.29% 94.91% 105.70% 106.31% 100.00%
ROE - % - % 3.42 % - % - % - % 4.26 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.28% 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 12.29 6.81 11.14 12.90 11.11 9.93 15.62 -14.81%
  QoQ % 80.47% -38.87% -13.64% 16.11% 11.88% -36.43% -
  Horiz. % 78.68% 43.60% 71.32% 82.59% 71.13% 63.57% 100.00%
EPS 1.30 0.78 2.09 1.45 1.39 1.24 1.84 -20.72%
  QoQ % 66.67% -62.68% 44.14% 4.32% 12.10% -32.61% -
  Horiz. % 70.65% 42.39% 113.59% 78.80% 75.54% 67.39% 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 5.22 2.73 3.74 3.47 2.99 2.66 4.18 16.01%
  QoQ % 91.21% -27.01% 7.78% 16.05% 12.41% -36.36% -
  Horiz. % 124.88% 65.31% 89.47% 83.01% 71.53% 63.64% 100.00%
EPS 0.55 0.31 0.70 0.48 0.46 0.42 0.62 -7.70%
  QoQ % 77.42% -55.71% 45.83% 4.35% 9.52% -32.26% -
  Horiz. % 88.71% 50.00% 112.90% 77.42% 74.19% 67.74% 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 0.2051 0.0000 0.0000 0.0000 0.1446 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 141.84% 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 1.63 4.18 4.22 2.05 1.67 1.91 1.22 21.37%
  QoQ % -61.00% -0.95% 105.85% 22.75% -12.57% 56.56% -
  Horiz. % 133.61% 342.62% 345.90% 168.03% 136.89% 156.56% 100.00%
P/EPS 15.35 36.58 22.51 14.70 10.70 12.22 8.26 51.33%
  QoQ % -58.04% 62.51% 53.13% 37.38% -12.44% 47.94% -
  Horiz. % 185.84% 442.86% 272.52% 177.97% 129.54% 147.94% 100.00%
EY 6.51 2.73 4.44 6.80 9.35 8.18 12.11 -33.96%
  QoQ % 138.46% -38.51% -34.71% -27.27% 14.30% -32.45% -
  Horiz. % 53.76% 22.54% 36.66% 56.15% 77.21% 67.55% 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 1.55 3.01 3.28 2.60 2.07 2.11 1.22 17.36%
  QoQ % -48.50% -8.23% 26.15% 25.60% -1.90% 72.95% -
  Horiz. % 127.05% 246.72% 268.85% 213.11% 169.67% 172.95% 100.00%
P/EPS 14.58 26.31 17.48 18.58 13.30 13.51 8.26 46.21%
  QoQ % -44.58% 50.51% -5.92% 39.70% -1.55% 63.56% -
  Horiz. % 176.51% 318.52% 211.62% 224.94% 161.02% 163.56% 100.00%
EY 6.86 3.80 5.72 5.38 7.52 7.40 12.11 -31.61%
  QoQ % 80.53% -33.57% 6.32% -28.46% 1.62% -38.89% -
  Horiz. % 56.65% 31.38% 47.23% 44.43% 62.10% 61.11% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers