[XDL] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.06%
YoY- -45.54%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 295,320 367,623 330,908 303,780 288,292 513,679 524,241 -31.81%
PBT 49,556 78,418 67,096 63,882 60,136 120,707 128,436 -47.03%
Tax -15,772 -19,493 -17,482 -16,458 -14,996 -30,817 -32,596 -38.39%
NP 33,784 58,925 49,613 47,424 45,140 89,890 95,840 -50.13%
-
NP to SH 33,784 58,925 49,613 47,424 45,140 89,890 95,840 -50.13%
-
Tax Rate 31.83% 24.86% 26.06% 25.76% 24.94% 25.53% 25.38% -
Total Cost 261,536 308,698 281,294 256,356 243,152 423,789 428,401 -28.05%
-
Net Worth 0 553,434 0 0 0 388,703 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 553,434 0 0 0 388,703 0 -
NOSH 1,084,117 907,269 726,789 726,457 725,862 719,821 717,453 31.71%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.44% 16.03% 14.99% 15.61% 15.66% 17.50% 18.28% -
ROE 0.00% 10.65% 0.00% 0.00% 0.00% 23.13% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.24 40.52 45.53 41.82 39.72 71.36 73.07 -48.23%
EPS 3.12 6.49 5.47 5.22 4.96 10.04 13.44 -62.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.61 0.00 0.00 0.00 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 727,692
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.96 17.37 15.64 14.35 13.62 24.27 24.77 -31.79%
EPS 1.60 2.78 2.34 2.24 2.13 4.25 4.53 -50.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2615 0.00 0.00 0.00 0.1837 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.285 0.47 0.265 0.185 0.19 0.19 0.19 -
P/RPS 1.05 1.16 0.58 0.44 0.48 0.27 0.26 153.81%
P/EPS 9.15 7.24 3.88 2.83 3.06 1.52 1.42 246.66%
EY 10.93 13.82 25.76 35.29 32.73 65.73 70.31 -71.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.00 0.00 0.00 0.35 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 -
Price 0.205 0.365 0.335 0.23 0.21 0.19 0.21 -
P/RPS 0.75 0.90 0.74 0.55 0.53 0.27 0.29 88.52%
P/EPS 6.58 5.62 4.91 3.52 3.38 1.52 1.57 160.17%
EY 15.20 17.79 20.38 28.38 29.61 65.73 63.61 -61.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 0.00 0.00 0.00 0.35 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment