[XDL] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -42.67%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 530,035 547,228 526,104 295,320 367,623 330,908 303,780 44.78%
PBT 67,208 82,669 83,722 49,556 78,418 67,096 63,882 3.43%
Tax -17,629 -25,425 -25,906 -15,772 -19,493 -17,482 -16,458 4.67%
NP 49,579 57,244 57,816 33,784 58,925 49,613 47,424 2.99%
-
NP to SH 49,579 57,244 57,816 33,784 58,925 49,613 47,424 2.99%
-
Tax Rate 26.23% 30.76% 30.94% 31.83% 24.86% 26.06% 25.76% -
Total Cost 480,456 489,984 468,288 261,536 308,698 281,294 256,356 51.83%
-
Net Worth 589,020 0 0 0 553,434 0 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 589,020 0 0 0 553,434 0 0 -
NOSH 1,132,730 1,191,989 1,109,411 1,084,117 907,269 726,789 726,457 34.35%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.35% 10.46% 10.99% 11.44% 16.03% 14.99% 15.61% -
ROE 8.42% 0.00% 0.00% 0.00% 10.65% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.79 45.91 47.42 27.24 40.52 45.53 41.82 7.75%
EPS 2.19 5.08 5.20 3.12 6.49 5.47 5.22 -43.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.00 0.00 0.00 0.61 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,084,117
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.95 25.76 24.77 13.90 17.31 15.58 14.30 44.78%
EPS 2.33 2.69 2.72 1.59 2.77 2.34 2.23 2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2773 0.00 0.00 0.00 0.2605 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.10 0.165 0.20 0.285 0.47 0.265 0.185 -
P/RPS 0.21 0.36 0.42 1.05 1.16 0.58 0.44 -38.84%
P/EPS 2.28 3.44 3.84 9.15 7.24 3.88 2.83 -13.38%
EY 43.77 29.11 26.06 10.93 13.82 25.76 35.29 15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.00 0.00 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 18/11/13 20/08/13 -
Price 0.11 0.135 0.19 0.205 0.365 0.335 0.23 -
P/RPS 0.24 0.29 0.40 0.75 0.90 0.74 0.55 -42.38%
P/EPS 2.51 2.81 3.65 6.58 5.62 4.91 3.52 -20.13%
EY 39.79 35.57 27.43 15.20 17.79 20.38 28.38 25.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.00 0.00 0.60 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