[XDL] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 242.27%
YoY- 21.91%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 102,542 530,035 410,421 263,052 73,830 367,623 248,181 -44.55%
PBT 5,843 67,208 62,002 41,861 12,389 78,418 50,322 -76.23%
Tax -1,810 -17,629 -19,069 -12,953 -3,943 -19,493 -13,112 -73.32%
NP 4,033 49,579 42,933 28,908 8,446 58,925 37,210 -77.29%
-
NP to SH 4,033 49,579 42,933 28,908 8,446 58,925 37,210 -77.29%
-
Tax Rate 30.98% 26.23% 30.76% 30.94% 31.83% 24.86% 26.06% -
Total Cost 98,509 480,456 367,488 234,144 65,384 308,698 210,971 -39.84%
-
Net Worth 0 589,020 0 0 0 553,434 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 0 589,020 0 0 0 553,434 0 -
NOSH 1,164,761 1,132,730 1,191,989 1,109,411 1,084,117 907,269 726,789 36.98%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.93% 9.35% 10.46% 10.99% 11.44% 16.03% 14.99% -
ROE 0.00% 8.42% 0.00% 0.00% 0.00% 10.65% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.80 46.79 34.43 23.71 6.81 40.52 34.15 -59.53%
EPS 0.18 2.19 3.81 2.60 0.78 6.49 4.10 -87.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.52 0.00 0.00 0.00 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,149,705
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.83 24.95 19.32 12.38 3.48 17.31 11.68 -44.52%
EPS 0.19 2.33 2.02 1.36 0.40 2.77 1.75 -77.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2773 0.00 0.00 0.00 0.2605 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.105 0.10 0.165 0.20 0.285 0.47 0.265 -
P/RPS 1.19 0.21 0.48 0.84 4.18 1.16 0.78 32.56%
P/EPS 30.32 2.28 4.58 7.68 36.58 7.24 5.18 225.13%
EY 3.30 43.77 21.83 13.03 2.73 13.82 19.32 -69.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.19 0.00 0.00 0.00 0.77 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 18/11/13 -
Price 0.11 0.11 0.135 0.19 0.205 0.365 0.335 -
P/RPS 1.25 0.24 0.39 0.80 3.01 0.90 0.98 17.63%
P/EPS 31.77 2.51 3.75 7.29 26.31 5.62 6.54 187.10%
EY 3.15 39.79 26.68 13.71 3.80 17.79 15.28 -65.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.21 0.00 0.00 0.00 0.60 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