Highlights

[XDL] YoY 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 -     4.24%    YoY -     -48.80%
Quarter Report


View:


Show?  YoY % Horiz. %

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 124,727 138,375 147,369 93,847 141,962 137,080 125,248 -0.07%
  YoY % -9.86% -6.10% 57.03% -33.89% 3.56% 9.45% -
  Horiz. % 99.58% 110.48% 117.66% 74.93% 113.34% 109.45% 100.00%
PBT 2,857 3,589 20,141 17,867 34,286 33,119 29,588 -32.24%
  YoY % -20.40% -82.18% 12.73% -47.89% 3.52% 11.93% -
  Horiz. % 9.66% 12.13% 68.07% 60.39% 115.88% 111.93% 100.00%
Tax -1,023 -1,360 -6,116 -4,750 -8,666 -8,380 -7,668 -28.50%
  YoY % 24.78% 77.76% -28.76% 45.19% -3.41% -9.29% -
  Horiz. % 13.34% 17.74% 79.76% 61.95% 113.02% 109.29% 100.00%
NP 1,834 2,229 14,025 13,117 25,620 24,739 21,920 -33.84%
  YoY % -17.72% -84.11% 6.92% -48.80% 3.56% 12.86% -
  Horiz. % 8.37% 10.17% 63.98% 59.84% 116.88% 112.86% 100.00%
NP to SH 1,834 2,229 14,025 13,117 25,620 24,739 21,920 -33.84%
  YoY % -17.72% -84.11% 6.92% -48.80% 3.56% 12.86% -
  Horiz. % 8.37% 10.17% 63.98% 59.84% 116.88% 112.86% 100.00%
Tax Rate 35.81 % 37.89 % 30.37 % 26.59 % 25.28 % 25.30 % 25.92 % 5.53%
  YoY % -5.49% 24.76% 14.22% 5.18% -0.08% -2.39% -
  Horiz. % 138.16% 146.18% 117.17% 102.58% 97.53% 97.61% 100.00%
Total Cost 122,893 136,146 133,344 80,730 116,342 112,341 103,328 2.93%
  YoY % -9.73% 2.10% 65.17% -30.61% 3.56% 8.72% -
  Horiz. % 118.93% 131.76% 129.05% 78.13% 112.59% 108.72% 100.00%
Net Worth 1,239,920 1,337,399 0 0 0 0 211,360 34.26%
  YoY % -7.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.64% 632.76% 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 - - - - - - - -
  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
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 1,337,399 0 0 0 0 211,360 34.26%
  YoY % -7.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.64% 632.76% 0.00% 0.00% 0.00% 0.00% 100.00%
NOSH 2,695,479 1,311,176 1,144,307 727,569 725,700 439,963 399,999 37.39%
  YoY % 105.58% 14.58% 57.28% 0.26% 64.95% 9.99% -
  Horiz. % 673.87% 327.79% 286.08% 181.89% 181.43% 109.99% 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 1.47 % 1.61 % 9.52 % 13.98 % 18.05 % 18.05 % 17.50 % -33.80%
  YoY % -8.70% -83.09% -31.90% -22.55% 0.00% 3.14% -
  Horiz. % 8.40% 9.20% 54.40% 79.89% 103.14% 103.14% 100.00%
ROE 0.15 % 0.17 % - % - % - % - % 10.37 % -50.61%
  YoY % -11.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.45% 1.64% 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 4.63 10.55 12.88 12.90 19.56 31.16 31.31 -27.26%
  YoY % -56.11% -18.09% -0.16% -34.05% -37.23% -0.48% -
  Horiz. % 14.79% 33.70% 41.14% 41.20% 62.47% 99.52% 100.00%
EPS 0.07 0.17 1.22 1.45 3.53 3.63 5.48 -51.62%
  YoY % -58.82% -86.07% -15.86% -58.92% -2.75% -33.76% -
  Horiz. % 1.28% 3.10% 22.26% 26.46% 64.42% 66.24% 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 0.4600 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 - 2,116,225
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.89 6.54 6.96 4.43 6.71 6.48 5.92 -0.08%
  YoY % -9.94% -6.03% 57.11% -33.98% 3.55% 9.46% -
  Horiz. % 99.49% 110.47% 117.57% 74.83% 113.34% 109.46% 100.00%
EPS 0.09 0.11 0.66 0.62 1.21 1.17 1.04 -33.47%
  YoY % -18.18% -83.33% 6.45% -48.76% 3.42% 12.50% -
  Horiz. % 8.65% 10.58% 63.46% 59.62% 116.35% 112.50% 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 0.5859 0.6320 0.0000 0.0000 0.0000 0.0000 0.0999 34.25%
  YoY % -7.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.49% 632.63% 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 0.65 1.14 1.28 2.05 0.97 0.61 1.02 -7.23%
  YoY % -42.98% -10.94% -37.56% 111.34% 59.02% -40.20% -
  Horiz. % 63.73% 111.76% 125.49% 200.98% 95.10% 59.80% 100.00%
P/EPS 44.09 70.59 13.46 14.70 5.38 3.38 5.84 40.02%
  YoY % -37.54% 424.44% -8.44% 173.23% 59.17% -42.12% -
  Horiz. % 754.97% 1,208.73% 230.48% 251.71% 92.12% 57.88% 100.00%
EY 2.27 1.42 7.43 6.80 18.58 29.59 17.13 -28.58%
  YoY % 59.86% -80.89% 9.26% -63.40% -37.21% 72.74% -
  Horiz. % 13.25% 8.29% 43.37% 39.70% 108.46% 172.74% 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 0.07 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 0.54 1.04 1.05 2.60 1.07 0.64 1.05 -10.48%
  YoY % -48.08% -0.95% -59.62% 142.99% 67.19% -39.05% -
  Horiz. % 51.43% 99.05% 100.00% 247.62% 101.90% 60.95% 100.00%
P/EPS 36.74 64.71 11.01 18.58 5.95 3.56 6.02 35.15%
  YoY % -43.22% 487.74% -40.74% 212.27% 67.13% -40.86% -
  Horiz. % 610.30% 1,074.92% 182.89% 308.64% 98.84% 59.14% 100.00%
EY 2.72 1.55 9.08 5.38 16.81 28.11 16.61 -26.01%
  YoY % 75.48% -82.93% 68.77% -68.00% -40.20% 69.24% -
  Horiz. % 16.38% 9.33% 54.67% 32.39% 101.20% 169.24% 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 0.05 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
 
 

364  326  635  1198 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GLOTEC-WA 0.115+0.04 
 VSOLAR 0.0150.00 
 SERBADK 0.600.00 
 PRIVA 0.245+0.015 
 MMAG 0.180.00 
 FINTEC 0.0350.00 
 PICORP 0.215+0.015 
 GREENYB 0.32+0.005 
 QES 0.91+0.05 
 HEXIND 0.31+0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS