[XDL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.77%
YoY- -34.45%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 547,228 526,104 295,320 367,623 330,908 303,780 288,292 53.24%
PBT 82,669 83,722 49,556 78,418 67,096 63,882 60,136 23.61%
Tax -25,425 -25,906 -15,772 -19,493 -17,482 -16,458 -14,996 42.14%
NP 57,244 57,816 33,784 58,925 49,613 47,424 45,140 17.14%
-
NP to SH 57,244 57,816 33,784 58,925 49,613 47,424 45,140 17.14%
-
Tax Rate 30.76% 30.94% 31.83% 24.86% 26.06% 25.76% 24.94% -
Total Cost 489,984 468,288 261,536 308,698 281,294 256,356 243,152 59.47%
-
Net Worth 0 0 0 553,434 0 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 0 0 553,434 0 0 0 -
NOSH 1,191,989 1,109,411 1,084,117 907,269 726,789 726,457 725,862 39.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.46% 10.99% 11.44% 16.03% 14.99% 15.61% 15.66% -
ROE 0.00% 0.00% 0.00% 10.65% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.91 47.42 27.24 40.52 45.53 41.82 39.72 10.12%
EPS 5.08 5.20 3.12 6.49 5.47 5.22 4.96 1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 910,201
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.76 24.77 13.90 17.31 15.58 14.30 13.57 53.25%
EPS 2.69 2.72 1.59 2.77 2.34 2.23 2.13 16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.2605 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.165 0.20 0.285 0.47 0.265 0.185 0.19 -
P/RPS 0.36 0.42 1.05 1.16 0.58 0.44 0.48 -17.43%
P/EPS 3.44 3.84 9.15 7.24 3.88 2.83 3.06 8.10%
EY 29.11 26.06 10.93 13.82 25.76 35.29 32.73 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 19/08/14 21/05/14 25/02/14 18/11/13 20/08/13 20/05/13 -
Price 0.135 0.19 0.205 0.365 0.335 0.23 0.21 -
P/RPS 0.29 0.40 0.75 0.90 0.74 0.55 0.53 -33.07%
P/EPS 2.81 3.65 6.58 5.62 4.91 3.52 3.38 -11.57%
EY 35.57 27.43 15.20 17.79 20.38 28.38 29.61 12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.60 0.00 0.00 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