Highlights

[XDL] QoQ TTM Result on 2009-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 01-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09  -   -  CAGR
Revenue 408,685 293,009 194,487 117,408 0  -   -  -
  QoQ % 39.48% 50.66% 65.65% 0.00% - - -
  Horiz. % 348.09% 249.56% 165.65% 100.00% - - -
PBT 93,818 68,032 44,013 29,303 0  -   -  -
  QoQ % 37.90% 54.57% 50.20% 0.00% - - -
  Horiz. % 320.17% 232.17% 150.20% 100.00% - - -
Tax -25,456 -18,917 -12,739 -7,999 0  -   -  -
  QoQ % -34.57% -48.50% -59.26% 0.00% - - -
  Horiz. % 318.24% 236.49% 159.26% 100.00% - - -
NP 68,362 49,115 31,274 21,304 0  -   -  -
  QoQ % 39.19% 57.05% 46.80% 0.00% - - -
  Horiz. % 320.89% 230.54% 146.80% 100.00% - - -
NP to SH 68,362 49,115 31,274 21,304 0  -   -  -
  QoQ % 39.19% 57.05% 46.80% 0.00% - - -
  Horiz. % 320.89% 230.54% 146.80% 100.00% - - -
Tax Rate 27.13 % 27.81 % 28.94 % 27.30 % - %  -  %  -  % -
  QoQ % -2.45% -3.90% 6.01% 0.00% - - -
  Horiz. % 99.38% 101.87% 106.01% 100.00% - - -
Total Cost 340,323 243,894 163,213 96,104 0  -   -  -
  QoQ % 39.54% 49.43% 69.83% 0.00% - - -
  Horiz. % 354.12% 253.78% 169.83% 100.00% - - -
Net Worth 202,713 183,410 146,689 112,606 -  -   -  -
  QoQ % 10.52% 25.03% 30.27% 0.00% - - -
  Horiz. % 180.02% 162.88% 130.27% 100.00% - - -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09  -   -  CAGR
Div 6,002 0 0 0 0  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
Div Payout % 8.78 % - % - % - % - %  -  %  -  % -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09  -   -  CAGR
Net Worth 202,713 183,410 146,689 112,606 -  -   -  -
  QoQ % 10.52% 25.03% 30.27% 0.00% - - -
  Horiz. % 180.02% 162.88% 130.27% 100.00% - - -
NOSH 400,145 400,022 339,166 304,342 -  -   -  -
  QoQ % 0.03% 17.94% 11.44% 0.00% - - -
  Horiz. % 131.48% 131.44% 111.44% 100.00% - - -
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09  -   -  CAGR
NP Margin 16.73 % 16.76 % 16.08 % 18.15 % - %  -  %  -  % -
  QoQ % -0.18% 4.23% -11.40% 0.00% - - -
  Horiz. % 92.18% 92.34% 88.60% 100.00% - - -
ROE 33.72 % 26.78 % 21.32 % 18.92 % - %  -  %  -  % -
  QoQ % 25.91% 25.61% 12.68% 0.00% - - -
  Horiz. % 178.22% 141.54% 112.68% 100.00% - - -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09  -   -  CAGR
RPS 102.13 73.25 57.34 38.58 -  -   -  -
  QoQ % 39.43% 27.75% 48.63% 0.00% - - -
  Horiz. % 264.72% 189.87% 148.63% 100.00% - - -
EPS 17.08 12.28 9.22 7.00 -  -   -  -
  QoQ % 39.09% 33.19% 31.71% 0.00% - - -
  Horiz. % 244.00% 175.43% 131.71% 100.00% - - -
DPS 1.50 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
NAPS 0.5066 0.4585 0.4325 0.3700 -  -   -  -
  QoQ % 10.49% 6.01% 16.89% 0.00% - - -
  Horiz. % 136.92% 123.92% 116.89% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09  -   -  CAGR
RPS 15.10 10.82 7.18 4.34 -  -   -  -
  QoQ % 39.56% 50.70% 65.44% 0.00% - - -
  Horiz. % 347.93% 249.31% 165.44% 100.00% - - -
EPS 2.53 1.81 1.16 0.79 -  -   -  -
  QoQ % 39.78% 56.03% 46.84% 0.00% - - -
  Horiz. % 320.25% 229.11% 146.84% 100.00% - - -
DPS 0.22 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
NAPS 0.0749 0.0677 0.0542 0.0416 -  -   -  -
  QoQ % 10.64% 24.91% 30.29% 0.00% - - -
  Horiz. % 180.05% 162.74% 130.29% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09  -   -  CAGR
Date 30/06/10 31/03/10 31/12/09 - -  -   -  -
Price 0.2400 0.2500 0.3400 0.0000 0.0000  -   -  -
P/RPS 0.23 0.34 0.59 0.00 0.00  -   -  -
  QoQ % -32.35% -42.37% 0.00% 0.00% - - -
  Horiz. % 38.98% 57.63% 100.00% - - - -
P/EPS 1.40 2.04 3.69 0.00 0.00  -   -  -
  QoQ % -31.37% -44.72% 0.00% 0.00% - - -
  Horiz. % 37.94% 55.28% 100.00% - - - -
EY 71.18 49.11 27.12 0.00 0.00  -   -  -
  QoQ % 44.94% 81.08% 0.00% 0.00% - - -
  Horiz. % 262.46% 181.08% 100.00% - - - -
DY 6.25 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.47 0.55 0.79 0.00 0.00  -   -  -
  QoQ % -14.55% -30.38% 0.00% 0.00% - - -
  Horiz. % 59.49% 69.62% 100.00% - - - -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09  -   -  CAGR
Date 25/08/10 - - - -  -   -  -
Price 0.3000 0.0000 0.0000 0.0000 0.0000  -   -  -
P/RPS 0.29 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/EPS 1.76 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
EY 56.95 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
DY 5.00 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.59 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers