Highlights

[XDL] YoY Cumulative 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 -     -85.67%    YoY -     -25.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 133,743 110,909 102,542 73,830 72,073 111,233 98,675 5.19%
  YoY % 20.59% 8.16% 38.89% 2.44% -35.21% 12.73% -
  Horiz. % 135.54% 112.40% 103.92% 74.82% 73.04% 112.73% 100.00%
PBT 5,445 2,206 5,843 12,389 15,034 27,683 25,814 -22.83%
  YoY % 146.83% -62.25% -52.84% -17.59% -45.69% 7.24% -
  Horiz. % 21.09% 8.55% 22.64% 47.99% 58.24% 107.24% 100.00%
Tax -1,690 -818 -1,810 -3,943 -3,749 -7,058 -6,529 -20.15%
  YoY % -106.60% 54.81% 54.10% -5.17% 46.88% -8.10% -
  Horiz. % 25.88% 12.53% 27.72% 60.39% 57.42% 108.10% 100.00%
NP 3,755 1,388 4,033 8,446 11,285 20,625 19,285 -23.85%
  YoY % 170.53% -65.58% -52.25% -25.16% -45.28% 6.95% -
  Horiz. % 19.47% 7.20% 20.91% 43.80% 58.52% 106.95% 100.00%
NP to SH 3,755 1,388 4,033 8,446 11,285 20,625 19,285 -23.85%
  YoY % 170.53% -65.58% -52.25% -25.16% -45.28% 6.95% -
  Horiz. % 19.47% 7.20% 20.91% 43.80% 58.52% 106.95% 100.00%
Tax Rate 31.04 % 37.08 % 30.98 % 31.83 % 24.94 % 25.50 % 25.29 % 3.47%
  YoY % -16.29% 19.69% -2.67% 27.63% -2.20% 0.83% -
  Horiz. % 122.74% 146.62% 122.50% 125.86% 98.62% 100.83% 100.00%
Total Cost 129,988 109,521 98,509 65,384 60,788 90,608 79,390 8.56%
  YoY % 18.69% 11.18% 50.66% 7.56% -32.91% 14.13% -
  Horiz. % 163.73% 137.95% 124.08% 82.36% 76.57% 114.13% 100.00%
Net Worth 1,247,196 1,276,960 0 0 0 357,780 0 -
  YoY % -2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.59% 356.91% 0.00% 0.00% 0.00% 100.00% -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,247,196 1,276,960 0 0 0 357,780 0 -
  YoY % -2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.59% 356.91% 0.00% 0.00% 0.00% 100.00% -
NOSH 2,682,142 2,775,999 1,164,761 1,084,117 725,862 701,530 428,004 35.74%
  YoY % -3.38% 138.33% 7.44% 49.36% 3.47% 63.91% -
  Horiz. % 626.66% 648.59% 272.14% 253.30% 169.59% 163.91% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.81 % 1.25 % 3.93 % 11.44 % 15.66 % 18.54 % 19.54 % -27.60%
  YoY % 124.80% -68.19% -65.65% -26.95% -15.53% -5.12% -
  Horiz. % 14.38% 6.40% 20.11% 58.55% 80.14% 94.88% 100.00%
ROE 0.30 % 0.11 % - % - % - % 5.76 % - % -
  YoY % 172.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.21% 1.91% 0.00% 0.00% 0.00% 100.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.99 4.00 8.80 6.81 9.93 15.86 23.05 -22.49%
  YoY % 24.75% -54.55% 29.22% -31.42% -37.39% -31.19% -
  Horiz. % 21.65% 17.35% 38.18% 29.54% 43.08% 68.81% 100.00%
EPS 0.14 0.05 0.18 0.78 1.24 2.94 2.87 -39.53%
  YoY % 180.00% -72.22% -76.92% -37.10% -57.82% 2.44% -
  Horiz. % 4.88% 1.74% 6.27% 27.18% 43.21% 102.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4650 0.4600 0.0000 0.0000 0.0000 0.5100 0.0000 -
  YoY % 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.18% 90.20% 0.00% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.94 4.10 3.79 2.73 2.66 4.11 3.64 5.22%
  YoY % 20.49% 8.18% 38.83% 2.63% -35.28% 12.91% -
  Horiz. % 135.71% 112.64% 104.12% 75.00% 73.08% 112.91% 100.00%
EPS 0.14 0.05 0.15 0.31 0.42 0.76 0.71 -23.69%
  YoY % 180.00% -66.67% -51.61% -26.19% -44.74% 7.04% -
  Horiz. % 19.72% 7.04% 21.13% 43.66% 59.15% 107.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4607 0.4717 0.0000 0.0000 0.0000 0.1322 0.0000 -
  YoY % -2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.49% 356.81% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0350 0.0500 0.1050 0.2850 0.1900 0.2500 0.2700 -
P/RPS 0.70 1.25 1.19 4.18 1.91 1.58 1.17 -8.20%
  YoY % -44.00% 5.04% -71.53% 118.85% 20.89% 35.04% -
  Horiz. % 59.83% 106.84% 101.71% 357.26% 163.25% 135.04% 100.00%
P/EPS 25.00 100.00 30.32 36.58 12.22 8.50 5.99 26.86%
  YoY % -75.00% 229.82% -17.11% 199.35% 43.76% 41.90% -
  Horiz. % 417.36% 1,669.45% 506.18% 610.68% 204.01% 141.90% 100.00%
EY 4.00 1.00 3.30 2.73 8.18 11.76 16.69 -21.17%
  YoY % 300.00% -69.70% 20.88% -66.63% -30.44% -29.54% -
  Horiz. % 23.97% 5.99% 19.77% 16.36% 49.01% 70.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.08 0.11 0.00 0.00 0.00 0.49 0.00 -
  YoY % -27.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.33% 22.45% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 31/05/12 31/05/11 -
Price 0.2700 0.0400 0.1100 0.2050 0.2100 0.2200 0.2700 -
P/RPS 5.41 1.00 1.25 3.01 2.11 1.39 1.17 29.04%
  YoY % 441.00% -20.00% -58.47% 42.65% 51.80% 18.80% -
  Horiz. % 462.39% 85.47% 106.84% 257.26% 180.34% 118.80% 100.00%
P/EPS 192.86 80.00 31.77 26.31 13.51 7.48 5.99 78.27%
  YoY % 141.07% 151.81% 20.75% 94.74% 80.61% 24.87% -
  Horiz. % 3,219.70% 1,335.56% 530.38% 439.23% 225.54% 124.87% 100.00%
EY 0.52 1.25 3.15 3.80 7.40 13.36 16.69 -43.88%
  YoY % -58.40% -60.32% -17.11% -48.65% -44.61% -19.95% -
  Horiz. % 3.12% 7.49% 18.87% 22.77% 44.34% 80.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.09 0.00 0.00 0.00 0.43 0.00 -
  YoY % 544.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.88% 20.93% 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.
 


 

137  298  458  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.01 
 VC 0.285-0.02 
 BARAKAH 0.05-0.02 
 DAYANG 0.96-0.17 
 ARMADA 0.185-0.005 
 EKOVEST 0.78-0.015 
 VC-PA 0.06-0.01 
 VELESTO 0.265-0.02 
 HSI-H6Q 0.555+0.03 
 LAMBO 0.06-0.005 
Partners & Brokers