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 - 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 6.91 7.67 8.17 5.20 7.87 7.59 6.94 -0.07%
  YoY % -9.91% -6.12% 57.12% -33.93% 3.69% 9.37% -
  Horiz. % 99.57% 110.52% 117.72% 74.93% 113.40% 109.37% 100.00%
EPS 0.10 0.12 0.78 0.73 1.42 1.37 1.21 -33.98%
  YoY % -16.67% -84.62% 6.85% -48.59% 3.65% 13.22% -
  Horiz. % 8.26% 9.92% 64.46% 60.33% 117.36% 113.22% 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 0.6870 0.7410 0.0000 0.0000 0.0000 0.0000 0.1171 34.26%
  YoY % -7.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.68% 632.79% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

503  541  451  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.085+0.01 
 PHB 0.045+0.005 
 XOX 0.305+0.015 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 NETX 0.02+0.005 
 FINTEC 0.16+0.035 
 VSOLAR 0.07+0.02 
 LAMBO 0.075+0.015 
 NEXGRAM 0.075+0.01 

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