Highlights

[XDL] QoQ TTM Result on 2009-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09  -   -   -  CAGR
Revenue 293,009 194,487 117,408 0  -   -   -  -
  QoQ % 50.66% 65.65% 0.00% - - - -
  Horiz. % 249.56% 165.65% 100.00% - - - -
PBT 68,032 44,013 29,303 0  -   -   -  -
  QoQ % 54.57% 50.20% 0.00% - - - -
  Horiz. % 232.17% 150.20% 100.00% - - - -
Tax -18,917 -12,739 -7,999 0  -   -   -  -
  QoQ % -48.50% -59.26% 0.00% - - - -
  Horiz. % 236.49% 159.26% 100.00% - - - -
NP 49,115 31,274 21,304 0  -   -   -  -
  QoQ % 57.05% 46.80% 0.00% - - - -
  Horiz. % 230.54% 146.80% 100.00% - - - -
NP to SH 49,115 31,274 21,304 0  -   -   -  -
  QoQ % 57.05% 46.80% 0.00% - - - -
  Horiz. % 230.54% 146.80% 100.00% - - - -
Tax Rate 27.81 % 28.94 % 27.30 % - %  -  %  -  %  -  % -
  QoQ % -3.90% 6.01% 0.00% - - - -
  Horiz. % 101.87% 106.01% 100.00% - - - -
Total Cost 243,894 163,213 96,104 0  -   -   -  -
  QoQ % 49.43% 69.83% 0.00% - - - -
  Horiz. % 253.78% 169.83% 100.00% - - - -
Net Worth 183,410 146,689 112,606 -  -   -   -  -
  QoQ % 25.03% 30.27% 0.00% - - - -
  Horiz. % 162.88% 130.27% 100.00% - - - -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09  -   -   -  CAGR
Div 0 0 0 0  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - %  -  %  -  %  -  % -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09  -   -   -  CAGR
Net Worth 183,410 146,689 112,606 -  -   -   -  -
  QoQ % 25.03% 30.27% 0.00% - - - -
  Horiz. % 162.88% 130.27% 100.00% - - - -
NOSH 400,022 339,166 304,342 -  -   -   -  -
  QoQ % 17.94% 11.44% 0.00% - - - -
  Horiz. % 131.44% 111.44% 100.00% - - - -
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09  -   -   -  CAGR
NP Margin 16.76 % 16.08 % 18.15 % - %  -  %  -  %  -  % -
  QoQ % 4.23% -11.40% 0.00% - - - -
  Horiz. % 92.34% 88.60% 100.00% - - - -
ROE 26.78 % 21.32 % 18.92 % - %  -  %  -  %  -  % -
  QoQ % 25.61% 12.68% 0.00% - - - -
  Horiz. % 141.54% 112.68% 100.00% - - - -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09  -   -   -  CAGR
RPS 73.25 57.34 38.58 -  -   -   -  -
  QoQ % 27.75% 48.63% 0.00% - - - -
  Horiz. % 189.87% 148.63% 100.00% - - - -
EPS 12.28 9.22 7.00 -  -   -   -  -
  QoQ % 33.19% 31.71% 0.00% - - - -
  Horiz. % 175.43% 131.71% 100.00% - - - -
DPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
NAPS 0.4585 0.4325 0.3700 -  -   -   -  -
  QoQ % 6.01% 16.89% 0.00% - - - -
  Horiz. % 123.92% 116.89% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/03/10 31/12/09 30/09/09 30/06/09  -   -   -  CAGR
RPS 16.23 10.78 6.51 -  -   -   -  -
  QoQ % 50.56% 65.59% 0.00% - - - -
  Horiz. % 249.31% 165.59% 100.00% - - - -
EPS 2.72 1.73 1.18 -  -   -   -  -
  QoQ % 57.23% 46.61% 0.00% - - - -
  Horiz. % 230.51% 146.61% 100.00% - - - -
DPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
NAPS 0.1016 0.0813 0.0624 -  -   -   -  -
  QoQ % 24.97% 30.29% 0.00% - - - -
  Horiz. % 162.82% 130.29% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09  -   -   -  CAGR
Date 31/03/10 31/12/09 - -  -   -   -  -
Price 0.2500 0.3400 0.0000 0.0000  -   -   -  -
P/RPS 0.34 0.59 0.00 0.00  -   -   -  -
  QoQ % -42.37% 0.00% 0.00% - - - -
  Horiz. % 57.63% 100.00% - - - - -
P/EPS 2.04 3.69 0.00 0.00  -   -   -  -
  QoQ % -44.72% 0.00% 0.00% - - - -
  Horiz. % 55.28% 100.00% - - - - -
EY 49.11 27.12 0.00 0.00  -   -   -  -
  QoQ % 81.08% 0.00% 0.00% - - - -
  Horiz. % 181.08% 100.00% - - - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.79 0.00 0.00  -   -   -  -
  QoQ % -30.38% 0.00% 0.00% - - - -
  Horiz. % 69.62% 100.00% - - - - -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09  -   -   -  CAGR
Date - - - -  -   -   -  -
Price 0.0000 0.0000 0.0000 0.0000  -   -   -  -
P/RPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/EPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
EY 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -

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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers