Highlights

[XDL] QoQ 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 -     -55.56%    YoY -     -25.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 119,614 147,369 141,301 73,830 101,377 93,847 80,825 29.77%
  QoQ % -18.83% 4.29% 91.39% -27.17% 8.02% 16.11% -
  Horiz. % 147.99% 182.33% 174.82% 91.35% 125.43% 116.11% 100.00%
PBT 5,206 20,141 21,430 12,389 24,433 17,867 17,116 -54.67%
  QoQ % -74.15% -6.01% 72.98% -49.29% 36.75% 4.39% -
  Horiz. % 30.42% 117.67% 125.20% 72.38% 142.75% 104.39% 100.00%
Tax 1,440 -6,116 -6,451 -3,943 -5,427 -4,750 -4,532 -
  QoQ % 123.54% 5.19% -63.61% 27.34% -14.25% -4.81% -
  Horiz. % -31.77% 134.95% 142.34% 87.00% 119.75% 104.81% 100.00%
NP 6,646 14,025 14,979 8,446 19,006 13,117 12,584 -34.59%
  QoQ % -52.61% -6.37% 77.35% -55.56% 44.90% 4.24% -
  Horiz. % 52.81% 111.45% 119.03% 67.12% 151.03% 104.24% 100.00%
NP to SH 6,646 14,025 14,979 8,446 19,006 13,117 12,584 -34.59%
  QoQ % -52.61% -6.37% 77.35% -55.56% 44.90% 4.24% -
  Horiz. % 52.81% 111.45% 119.03% 67.12% 151.03% 104.24% 100.00%
Tax Rate -27.66 % 30.37 % 30.10 % 31.83 % 22.21 % 26.59 % 26.48 % -
  QoQ % -191.08% 0.90% -5.44% 43.31% -16.47% 0.42% -
  Horiz. % -104.46% 114.69% 113.67% 120.20% 83.87% 100.42% 100.00%
Total Cost 112,968 133,344 126,322 65,384 82,371 80,730 68,241 39.81%
  QoQ % -15.28% 5.56% 93.20% -20.62% 2.03% 18.30% -
  Horiz. % 165.54% 195.40% 185.11% 95.81% 120.71% 118.30% 100.00%
Net Worth 595,793 0 0 0 555,222 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.31% 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 595,793 0 0 0 555,222 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.31% 0.00% 0.00% 0.00% 100.00% - -
NOSH 1,145,757 1,144,307 1,149,705 1,084,117 910,201 727,569 727,692 35.23%
  QoQ % 0.13% -0.47% 6.05% 19.11% 25.10% -0.02% -
  Horiz. % 157.45% 157.25% 157.99% 148.98% 125.08% 99.98% 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 5.56 % 9.52 % 10.60 % 11.44 % 18.75 % 13.98 % 15.57 % -49.57%
  QoQ % -41.60% -10.19% -7.34% -38.99% 34.12% -10.21% -
  Horiz. % 35.71% 61.14% 68.08% 73.47% 120.42% 89.79% 100.00%
ROE 1.12 % - % - % - % 3.42 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.75% 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 10.44 12.88 12.29 6.81 11.14 12.90 11.11 -4.05%
  QoQ % -18.94% 4.80% 80.47% -38.87% -13.64% 16.11% -
  Horiz. % 93.97% 115.93% 110.62% 61.30% 100.27% 116.11% 100.00%
EPS 0.29 1.22 1.30 0.78 2.09 1.45 1.39 -64.72%
  QoQ % -76.23% -6.15% 66.67% -62.68% 44.14% 4.32% -
  Horiz. % 20.86% 87.77% 93.53% 56.12% 150.36% 104.32% 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 6.63 8.17 7.83 4.09 5.62 5.20 4.48 29.77%
  QoQ % -18.85% 4.34% 91.44% -27.22% 8.08% 16.07% -
  Horiz. % 147.99% 182.37% 174.78% 91.29% 125.45% 116.07% 100.00%
EPS 0.37 0.78 0.83 0.47 1.05 0.73 0.70 -34.55%
  QoQ % -52.56% -6.02% 76.60% -55.24% 43.84% 4.29% -
  Horiz. % 52.86% 111.43% 118.57% 67.14% 150.00% 104.29% 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 0.3301 0.0000 0.0000 0.0000 0.3076 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.31% 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 0.96 1.28 1.63 4.18 4.22 2.05 1.67 -30.79%
  QoQ % -25.00% -21.47% -61.00% -0.95% 105.85% 22.75% -
  Horiz. % 57.49% 76.65% 97.60% 250.30% 252.69% 122.75% 100.00%
P/EPS 17.24 13.46 15.35 36.58 22.51 14.70 10.70 37.32%
  QoQ % 28.08% -12.31% -58.04% 62.51% 53.13% 37.38% -
  Horiz. % 161.12% 125.79% 143.46% 341.87% 210.37% 137.38% 100.00%
EY 5.80 7.43 6.51 2.73 4.44 6.80 9.35 -27.20%
  QoQ % -21.94% 14.13% 138.46% -38.51% -34.71% -27.27% -
  Horiz. % 62.03% 79.47% 69.63% 29.20% 47.49% 72.73% 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 1.05 1.05 1.55 3.01 3.28 2.60 2.07 -36.32%
  QoQ % 0.00% -32.26% -48.50% -8.23% 26.15% 25.60% -
  Horiz. % 50.72% 50.72% 74.88% 145.41% 158.45% 125.60% 100.00%
P/EPS 18.96 11.01 14.58 26.31 17.48 18.58 13.30 26.58%
  QoQ % 72.21% -24.49% -44.58% 50.51% -5.92% 39.70% -
  Horiz. % 142.56% 82.78% 109.62% 197.82% 131.43% 139.70% 100.00%
EY 5.27 9.08 6.86 3.80 5.72 5.38 7.52 -21.05%
  QoQ % -41.96% 32.36% 80.53% -33.57% 6.32% -28.46% -
  Horiz. % 70.08% 120.74% 91.22% 50.53% 76.06% 71.54% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+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
Partners & Brokers