[XDL] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.99%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 515,176 410,168 530,035 547,228 526,104 295,320 367,623 25.30%
PBT 14,244 23,372 67,208 82,669 83,722 49,556 78,418 -68.02%
Tax -5,196 -7,240 -17,629 -25,425 -25,906 -15,772 -19,493 -58.68%
NP 9,048 16,132 49,579 57,244 57,816 33,784 58,925 -71.42%
-
NP to SH 9,048 16,132 49,579 57,244 57,816 33,784 58,925 -71.42%
-
Tax Rate 36.48% 30.98% 26.23% 30.76% 30.94% 31.83% 24.86% -
Total Cost 506,128 394,036 480,456 489,984 468,288 261,536 308,698 39.16%
-
Net Worth 1,229,599 0 589,020 0 0 0 553,434 70.51%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,229,599 0 589,020 0 0 0 553,434 70.51%
NOSH 1,160,000 1,164,761 1,132,730 1,191,989 1,109,411 1,084,117 907,269 17.85%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.76% 3.93% 9.35% 10.46% 10.99% 11.44% 16.03% -
ROE 0.74% 0.00% 8.42% 0.00% 0.00% 0.00% 10.65% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.41 35.21 46.79 45.91 47.42 27.24 40.52 6.31%
EPS 0.78 0.72 2.19 5.08 5.20 3.12 6.49 -75.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.00 0.52 0.00 0.00 0.00 0.61 44.68%
Adjusted Per Share Value based on latest NOSH - 1,144,307
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.25 19.31 24.95 25.76 24.77 13.90 17.31 25.27%
EPS 0.43 0.76 2.33 2.69 2.72 1.59 2.77 -71.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5788 0.00 0.2773 0.00 0.00 0.00 0.2605 70.52%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.135 0.105 0.10 0.165 0.20 0.285 0.47 -
P/RPS 0.30 0.30 0.21 0.36 0.42 1.05 1.16 -59.50%
P/EPS 17.31 7.58 2.28 3.44 3.84 9.15 7.24 79.08%
EY 5.78 13.19 43.77 29.11 26.06 10.93 13.82 -44.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.19 0.00 0.00 0.00 0.77 -69.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 -
Price 0.17 0.11 0.11 0.135 0.19 0.205 0.365 -
P/RPS 0.38 0.31 0.24 0.29 0.40 0.75 0.90 -43.80%
P/EPS 21.79 7.94 2.51 2.81 3.65 6.58 5.62 147.41%
EY 4.59 12.59 39.79 35.57 27.43 15.20 17.79 -59.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.00 0.21 0.00 0.00 0.00 0.60 -58.67%

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