[XDL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 65.09%
YoY- 9.47%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 151,890 72,073 513,679 393,181 236,450 111,233 504,361 -55.10%
PBT 31,941 15,034 120,707 96,327 58,394 27,683 118,766 -58.36%
Tax -8,229 -3,749 -30,817 -24,447 -14,854 -7,058 -30,031 -57.84%
NP 23,712 11,285 89,890 71,880 43,540 20,625 88,735 -58.54%
-
NP to SH 23,712 11,285 89,890 71,880 43,540 20,625 88,735 -58.54%
-
Tax Rate 25.76% 24.94% 25.53% 25.38% 25.44% 25.50% 25.29% -
Total Cost 128,178 60,788 423,789 321,301 192,910 90,608 415,626 -54.38%
-
Net Worth 0 0 388,703 0 406,849 357,780 214,066 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 0 388,703 0 406,849 357,780 214,066 -
NOSH 726,457 725,862 719,821 717,453 713,770 701,530 436,870 40.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.61% 15.66% 17.50% 18.28% 18.41% 18.54% 17.59% -
ROE 0.00% 0.00% 23.13% 0.00% 10.70% 5.76% 41.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.91 9.93 71.36 54.80 33.13 15.86 115.45 -68.02%
EPS 2.61 1.24 10.04 10.08 6.10 2.94 13.07 -65.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.54 0.00 0.57 0.51 0.49 -
Adjusted Per Share Value based on latest NOSH - 725,700
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.18 3.41 24.27 18.58 11.17 5.26 23.83 -55.08%
EPS 1.12 0.53 4.25 3.40 2.06 0.97 4.19 -58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1837 0.00 0.1923 0.1691 0.1012 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.185 0.19 0.19 0.19 0.23 0.25 0.20 -
P/RPS 0.88 1.91 0.27 0.35 0.69 1.58 0.17 199.54%
P/EPS 5.67 12.22 1.52 1.90 3.77 8.50 0.98 222.62%
EY 17.64 8.18 65.73 52.73 26.52 11.76 101.56 -68.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.00 0.40 0.49 0.41 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 23/02/12 -
Price 0.23 0.21 0.19 0.21 0.21 0.22 0.27 -
P/RPS 1.10 2.11 0.27 0.38 0.63 1.39 0.23 184.13%
P/EPS 7.05 13.51 1.52 2.10 3.44 7.48 1.33 204.32%
EY 14.19 7.40 65.73 47.71 29.05 13.36 75.23 -67.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.00 0.37 0.43 0.55 -

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