Highlights

[XDL] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     4.34%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Revenue 288,292 444,932 394,700 394,088 0  -   -  -
  YoY % -35.21% 12.73% 0.16% 0.00% - - -
  Horiz. % 73.15% 112.90% 100.16% 100.00% - - -
PBT 60,136 110,732 103,256 96,076 0  -   -  -
  YoY % -45.69% 7.24% 7.47% 0.00% - - -
  Horiz. % 62.59% 115.25% 107.47% 100.00% - - -
Tax -14,996 -28,232 -26,116 -24,712 0  -   -  -
  YoY % 46.88% -8.10% -5.68% 0.00% - - -
  Horiz. % 60.68% 114.24% 105.68% 100.00% - - -
NP 45,140 82,500 77,140 71,364 0  -   -  -
  YoY % -45.28% 6.95% 8.09% 0.00% - - -
  Horiz. % 63.25% 115.60% 108.09% 100.00% - - -
NP to SH 45,140 82,500 77,140 71,364 0  -   -  -
  YoY % -45.28% 6.95% 8.09% 0.00% - - -
  Horiz. % 63.25% 115.60% 108.09% 100.00% - - -
Tax Rate 24.94 % 25.50 % 25.29 % 25.72 % - %  -  %  -  % -
  YoY % -2.20% 0.83% -1.67% 0.00% - - -
  Horiz. % 96.97% 99.14% 98.33% 100.00% - - -
Total Cost 243,152 362,432 317,560 322,724 0  -   -  -
  YoY % -32.91% 14.13% -1.60% 0.00% - - -
  Horiz. % 75.34% 112.30% 98.40% 100.00% - - -
Net Worth 0 357,780 0 183,410 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 195.07% 0.00% 100.00% - - -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Net Worth 0 357,780 0 183,410 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 195.07% 0.00% 100.00% - - -
NOSH 725,862 701,530 428,004 400,022 -  -   -  -
  YoY % 3.47% 63.91% 7.00% 0.00% - - -
  Horiz. % 181.46% 175.37% 107.00% 100.00% - - -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
NP Margin 15.66 % 18.54 % 19.54 % 18.11 % - %  -  %  -  % -
  YoY % -15.53% -5.12% 7.90% 0.00% - - -
  Horiz. % 86.47% 102.37% 107.90% 100.00% - - -
ROE - % 23.06 % - % 38.91 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 59.26% 0.00% 100.00% - - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
RPS 39.72 63.42 92.22 98.52 -  -   -  -
  YoY % -37.37% -31.23% -6.39% 0.00% - - -
  Horiz. % 40.32% 64.37% 93.61% 100.00% - - -
EPS 4.96 11.76 11.48 17.84 0.00  -   -  -
  YoY % -57.82% 2.44% -35.65% 0.00% - - -
  Horiz. % 27.80% 65.92% 64.35% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.0000 0.5100 0.0000 0.4585 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 111.23% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
RPS 10.65 16.43 14.58 14.56 -  -   -  -
  YoY % -35.18% 12.69% 0.14% 0.00% - - -
  Horiz. % 73.15% 112.84% 100.14% 100.00% - - -
EPS 1.67 3.05 2.85 2.64 0.00  -   -  -
  YoY % -45.25% 7.02% 7.95% 0.00% - - -
  Horiz. % 63.26% 115.53% 107.95% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.0000 0.1322 0.0000 0.0677 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 195.27% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 -  -   -  -
Price 0.1900 0.2500 0.2700 0.2500 0.0000  -   -  -
P/RPS 0.48 0.39 0.29 0.25 0.00  -   -  -
  YoY % 23.08% 34.48% 16.00% 0.00% - - -
  Horiz. % 192.00% 156.00% 116.00% 100.00% - - -
P/EPS 3.06 2.13 1.50 1.40 0.00  -   -  -
  YoY % 43.66% 42.00% 7.14% 0.00% - - -
  Horiz. % 218.57% 152.14% 107.14% 100.00% - - -
EY 32.73 47.04 66.75 71.36 0.00  -   -  -
  YoY % -30.42% -29.53% -6.46% 0.00% - - -
  Horiz. % 45.87% 65.92% 93.54% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.49 0.00 0.55 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 89.09% 0.00% 100.00% - - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Date 20/05/13 31/05/12 31/05/11 18/05/10 -  -   -  -
Price 0.2100 0.2200 0.2700 0.2600 0.0000  -   -  -
P/RPS 0.53 0.35 0.29 0.26 0.00  -   -  -
  YoY % 51.43% 20.69% 11.54% 0.00% - - -
  Horiz. % 203.85% 134.62% 111.54% 100.00% - - -
P/EPS 3.38 1.87 1.50 1.46 0.00  -   -  -
  YoY % 80.75% 24.67% 2.74% 0.00% - - -
  Horiz. % 231.51% 128.08% 102.74% 100.00% - - -
EY 29.61 53.45 66.75 68.62 0.00  -   -  -
  YoY % -44.60% -19.93% -2.73% 0.00% - - -
  Horiz. % 43.15% 77.89% 97.27% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.43 0.00 0.57 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 75.44% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers