Highlights

[XDL] YoY Cumulative 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 -     56.92%    YoY -     -48.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 352,960 395,963 410,421 248,181 393,181 371,210 339,446 0.65%
  YoY % -10.86% -3.52% 65.37% -36.88% 5.92% 9.36% -
  Horiz. % 103.98% 116.65% 120.91% 73.11% 115.83% 109.36% 100.00%
PBT 7,572 10,711 62,002 50,322 96,327 87,821 79,393 -32.38%
  YoY % -29.31% -82.72% 23.21% -47.76% 9.69% 10.62% -
  Horiz. % 9.54% 13.49% 78.10% 63.38% 121.33% 110.62% 100.00%
Tax -2,753 -3,958 -19,069 -13,112 -24,447 -22,157 -20,385 -28.35%
  YoY % 30.44% 79.24% -45.43% 46.37% -10.34% -8.69% -
  Horiz. % 13.51% 19.42% 93.54% 64.32% 119.93% 108.69% 100.00%
NP 4,819 6,753 42,933 37,210 71,880 65,664 59,008 -34.11%
  YoY % -28.64% -84.27% 15.38% -48.23% 9.47% 11.28% -
  Horiz. % 8.17% 11.44% 72.76% 63.06% 121.81% 111.28% 100.00%
NP to SH 4,819 6,753 42,933 37,210 71,880 65,664 59,008 -34.11%
  YoY % -28.64% -84.27% 15.38% -48.23% 9.47% 11.28% -
  Horiz. % 8.17% 11.44% 72.76% 63.06% 121.81% 111.28% 100.00%
Tax Rate 36.36 % 36.95 % 30.76 % 26.06 % 25.38 % 25.23 % 25.68 % 5.96%
  YoY % -1.60% 20.12% 18.04% 2.68% 0.59% -1.75% -
  Horiz. % 141.59% 143.89% 119.78% 101.48% 98.83% 98.25% 100.00%
Total Cost 348,141 389,210 367,488 210,971 321,301 305,546 280,438 3.67%
  YoY % -10.55% 5.91% 74.19% -34.34% 5.16% 8.95% -
  Horiz. % 124.14% 138.79% 131.04% 75.23% 114.57% 108.95% 100.00%
Net Worth 1,239,920 1,252,374 0 0 0 0 211,388 34.26%
  YoY % -0.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.56% 592.45% 0.00% 0.00% 0.00% 0.00% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 6,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 10.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,239,920 1,252,374 0 0 0 0 211,388 34.26%
  YoY % -0.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.56% 592.45% 0.00% 0.00% 0.00% 0.00% 100.00%
NOSH 2,695,479 1,227,818 1,191,989 726,789 717,453 435,834 400,054 37.39%
  YoY % 119.53% 3.01% 64.01% 1.30% 64.62% 8.94% -
  Horiz. % 673.78% 306.91% 297.96% 181.67% 179.34% 108.94% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.37 % 1.71 % 10.46 % 14.99 % 18.28 % 17.69 % 17.38 % -34.49%
  YoY % -19.88% -83.65% -30.22% -18.00% 3.34% 1.78% -
  Horiz. % 7.88% 9.84% 60.18% 86.25% 105.18% 101.78% 100.00%
ROE 0.39 % 0.54 % - % - % - % - % 27.91 % -50.89%
  YoY % -27.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.40% 1.93% 0.00% 0.00% 0.00% 0.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.09 32.25 34.43 34.15 54.80 85.17 84.85 -26.74%
  YoY % -59.41% -6.33% 0.82% -37.68% -35.66% 0.38% -
  Horiz. % 15.43% 38.01% 40.58% 40.25% 64.58% 100.38% 100.00%
EPS 0.18 0.55 3.81 4.10 10.08 9.68 14.75 -51.99%
  YoY % -67.27% -85.56% -7.07% -59.33% 4.13% -34.37% -
  Horiz. % 1.22% 3.73% 25.83% 27.80% 68.34% 65.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4600 1.0200 0.0000 0.0000 0.0000 0.0000 0.5284 -2.28%
  YoY % -54.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.06% 193.04% 0.00% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.56 21.94 22.74 13.75 21.78 20.57 18.81 0.65%
  YoY % -10.85% -3.52% 65.38% -36.87% 5.88% 9.36% -
  Horiz. % 103.99% 116.64% 120.89% 73.10% 115.79% 109.36% 100.00%
EPS 0.27 0.37 2.38 2.06 3.98 3.64 3.27 -33.99%
  YoY % -27.03% -84.45% 15.53% -48.24% 9.34% 11.31% -
  Horiz. % 8.26% 11.31% 72.78% 63.00% 121.71% 111.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6870 0.6939 0.0000 0.0000 0.0000 0.0000 0.1171 34.26%
  YoY % -0.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.68% 592.57% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0300 0.1200 0.1650 0.2650 0.1900 0.1900 0.3200 -
P/RPS 0.23 0.37 0.48 0.78 0.35 0.22 0.38 -8.02%
  YoY % -37.84% -22.92% -38.46% 122.86% 59.09% -42.11% -
  Horiz. % 60.53% 97.37% 126.32% 205.26% 92.11% 57.89% 100.00%
P/EPS 16.78 21.82 4.58 5.18 1.90 1.26 2.17 40.58%
  YoY % -23.10% 376.42% -11.58% 172.63% 50.79% -41.94% -
  Horiz. % 773.27% 1,005.53% 211.06% 238.71% 87.56% 58.06% 100.00%
EY 5.96 4.58 21.83 19.32 52.73 79.30 46.09 -28.87%
  YoY % 30.13% -79.02% 12.99% -63.36% -33.51% 72.05% -
  Horiz. % 12.93% 9.94% 47.36% 41.92% 114.41% 172.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.07 0.12 0.00 0.00 0.00 0.00 0.61 -30.27%
  YoY % -41.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.48% 19.67% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 -
Price 0.0250 0.1100 0.1350 0.3350 0.2100 0.2000 0.3300 -
P/RPS 0.19 0.34 0.39 0.98 0.38 0.23 0.39 -11.29%
  YoY % -44.12% -12.82% -60.20% 157.89% 65.22% -41.03% -
  Horiz. % 48.72% 87.18% 100.00% 251.28% 97.44% 58.97% 100.00%
P/EPS 13.98 20.00 3.75 6.54 2.10 1.33 2.24 35.65%
  YoY % -30.10% 433.33% -42.66% 211.43% 57.89% -40.62% -
  Horiz. % 624.11% 892.86% 167.41% 291.96% 93.75% 59.38% 100.00%
EY 7.15 5.00 26.68 15.28 47.71 75.33 44.70 -26.30%
  YoY % 43.00% -81.26% 74.61% -67.97% -36.67% 68.52% -
  Horiz. % 16.00% 11.19% 59.69% 34.18% 106.73% 168.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.05 0.11 0.00 0.00 0.00 0.00 0.62 -34.24%
  YoY % -54.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.06% 17.74% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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