[XDL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 10.06%
YoY- 9.47%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 303,780 288,292 513,679 524,241 472,900 444,932 504,361 -28.70%
PBT 63,882 60,136 120,707 128,436 116,788 110,732 118,766 -33.88%
Tax -16,458 -14,996 -30,817 -32,596 -29,708 -28,232 -30,031 -33.05%
NP 47,424 45,140 89,890 95,840 87,080 82,500 88,735 -34.16%
-
NP to SH 47,424 45,140 89,890 95,840 87,080 82,500 88,735 -34.16%
-
Tax Rate 25.76% 24.94% 25.53% 25.38% 25.44% 25.50% 25.29% -
Total Cost 256,356 243,152 423,789 428,401 385,820 362,432 415,626 -27.56%
-
Net Worth 0 0 388,703 0 406,849 357,780 214,066 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 0 388,703 0 406,849 357,780 214,066 -
NOSH 726,457 725,862 719,821 717,453 713,770 701,530 436,870 40.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.61% 15.66% 17.50% 18.28% 18.41% 18.54% 17.59% -
ROE 0.00% 0.00% 23.13% 0.00% 21.40% 23.06% 41.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 41.82 39.72 71.36 73.07 66.25 63.42 115.45 -49.21%
EPS 5.22 4.96 10.04 13.44 12.20 11.76 13.07 -45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.54 0.00 0.57 0.51 0.49 -
Adjusted Per Share Value based on latest NOSH - 725,700
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.30 13.57 24.18 24.68 22.26 20.95 23.74 -28.69%
EPS 2.23 2.13 4.23 4.51 4.10 3.88 4.18 -34.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.183 0.00 0.1915 0.1684 0.1008 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.185 0.19 0.19 0.19 0.23 0.25 0.20 -
P/RPS 0.44 0.48 0.27 0.26 0.35 0.39 0.17 88.61%
P/EPS 2.83 3.06 1.52 1.42 1.89 2.13 0.98 102.91%
EY 35.29 32.73 65.73 70.31 53.04 47.04 101.56 -50.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.00 0.40 0.49 0.41 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 23/02/12 -
Price 0.23 0.21 0.19 0.21 0.21 0.22 0.27 -
P/RPS 0.55 0.53 0.27 0.29 0.32 0.35 0.23 78.91%
P/EPS 3.52 3.38 1.52 1.57 1.72 1.87 1.33 91.44%
EY 28.38 29.61 65.73 63.61 58.10 53.45 75.23 -47.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.00 0.37 0.43 0.55 -

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