[XDL] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.21%
YoY- 1.3%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 330,908 303,780 288,292 513,679 524,241 472,900 444,932 -17.89%
PBT 67,096 63,882 60,136 120,707 128,436 116,788 110,732 -28.37%
Tax -17,482 -16,458 -14,996 -30,817 -32,596 -29,708 -28,232 -27.32%
NP 49,613 47,424 45,140 89,890 95,840 87,080 82,500 -28.73%
-
NP to SH 49,613 47,424 45,140 89,890 95,840 87,080 82,500 -28.73%
-
Tax Rate 26.06% 25.76% 24.94% 25.53% 25.38% 25.44% 25.50% -
Total Cost 281,294 256,356 243,152 423,789 428,401 385,820 362,432 -15.53%
-
Net Worth 0 0 0 388,703 0 406,849 357,780 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 0 0 388,703 0 406,849 357,780 -
NOSH 726,789 726,457 725,862 719,821 717,453 713,770 701,530 2.38%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.99% 15.61% 15.66% 17.50% 18.28% 18.41% 18.54% -
ROE 0.00% 0.00% 0.00% 23.13% 0.00% 21.40% 23.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.53 41.82 39.72 71.36 73.07 66.25 63.42 -19.80%
EPS 5.47 5.22 4.96 10.04 13.44 12.20 11.76 -39.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.54 0.00 0.57 0.51 -
Adjusted Per Share Value based on latest NOSH - 725,075
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.64 14.35 13.62 24.27 24.77 22.35 21.02 -17.87%
EPS 2.34 2.24 2.13 4.25 4.53 4.11 3.90 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.1837 0.00 0.1923 0.1691 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.265 0.185 0.19 0.19 0.19 0.23 0.25 -
P/RPS 0.58 0.44 0.48 0.27 0.26 0.35 0.39 30.25%
P/EPS 3.88 2.83 3.06 1.52 1.42 1.89 2.13 49.09%
EY 25.76 35.29 32.73 65.73 70.31 53.04 47.04 -33.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.35 0.00 0.40 0.49 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 -
Price 0.335 0.23 0.21 0.19 0.21 0.21 0.22 -
P/RPS 0.74 0.55 0.53 0.27 0.29 0.32 0.35 64.65%
P/EPS 4.91 3.52 3.38 1.52 1.57 1.72 1.87 90.21%
EY 20.38 28.38 29.61 65.73 63.61 58.10 53.45 -47.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.35 0.00 0.37 0.43 -

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