Highlights

[XDL] YoY 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 -     75.34%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Revenue 72,073 111,233 98,675 98,522 0  -   -  -
  YoY % -35.21% 12.73% 0.16% 0.00% - - -
  Horiz. % 73.15% 112.90% 100.16% 100.00% - - -
PBT 15,034 27,683 25,814 24,019 0  -   -  -
  YoY % -45.69% 7.24% 7.47% 0.00% - - -
  Horiz. % 62.59% 115.25% 107.47% 100.00% - - -
Tax -3,749 -7,058 -6,529 -6,178 0  -   -  -
  YoY % 46.88% -8.10% -5.68% 0.00% - - -
  Horiz. % 60.68% 114.24% 105.68% 100.00% - - -
NP 11,285 20,625 19,285 17,841 0  -   -  -
  YoY % -45.28% 6.95% 8.09% 0.00% - - -
  Horiz. % 63.25% 115.60% 108.09% 100.00% - - -
NP to SH 11,285 20,625 19,285 17,841 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 60,788 90,608 79,390 80,681 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 - % 5.76 % - % 9.73 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 59.20% 0.00% 100.00% - - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
RPS 9.93 15.86 23.05 24.63 -  -   -  -
  YoY % -37.39% -31.19% -6.41% 0.00% - - -
  Horiz. % 40.32% 64.39% 93.59% 100.00% - - -
EPS 1.24 2.94 2.87 4.46 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 2.66 4.11 3.64 3.64 -  -   -  -
  YoY % -35.28% 12.91% 0.00% 0.00% - - -
  Horiz. % 73.08% 112.91% 100.00% 100.00% - - -
EPS 0.42 0.76 0.71 0.66 0.00  -   -  -
  YoY % -44.74% 7.04% 7.58% 0.00% - - -
  Horiz. % 63.64% 115.15% 107.58% 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 1.91 1.58 1.17 1.02 0.00  -   -  -
  YoY % 20.89% 35.04% 14.71% 0.00% - - -
  Horiz. % 187.25% 154.90% 114.71% 100.00% - - -
P/EPS 12.22 8.50 5.99 5.61 0.00  -   -  -
  YoY % 43.76% 41.90% 6.77% 0.00% - - -
  Horiz. % 217.83% 151.52% 106.77% 100.00% - - -
EY 8.18 11.76 16.69 17.84 0.00  -   -  -
  YoY % -30.44% -29.54% -6.45% 0.00% - - -
  Horiz. % 45.85% 65.92% 93.55% 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 2.11 1.39 1.17 1.06 0.00  -   -  -
  YoY % 51.80% 18.80% 10.38% 0.00% - - -
  Horiz. % 199.06% 131.13% 110.38% 100.00% - - -
P/EPS 13.51 7.48 5.99 5.83 0.00  -   -  -
  YoY % 80.61% 24.87% 2.74% 0.00% - - -
  Horiz. % 231.73% 128.30% 102.74% 100.00% - - -
EY 7.40 13.36 16.69 17.15 0.00  -   -  -
  YoY % -44.61% -19.95% -2.68% 0.00% - - -
  Horiz. % 43.15% 77.90% 97.32% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers