[XDL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 48.52%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 257,588 102,542 530,035 410,421 263,052 73,830 367,623 -21.16%
PBT 7,122 5,843 67,208 62,002 41,861 12,389 78,418 -79.88%
Tax -2,598 -1,810 -17,629 -19,069 -12,953 -3,943 -19,493 -74.00%
NP 4,524 4,033 49,579 42,933 28,908 8,446 58,925 -82.02%
-
NP to SH 4,524 4,033 49,579 42,933 28,908 8,446 58,925 -82.02%
-
Tax Rate 36.48% 30.98% 26.23% 30.76% 30.94% 31.83% 24.86% -
Total Cost 253,064 98,509 480,456 367,488 234,144 65,384 308,698 -12.43%
-
Net Worth 1,229,599 0 589,020 0 0 0 553,434 70.51%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,229,599 0 589,020 0 0 0 553,434 70.51%
NOSH 1,160,000 1,164,761 1,132,730 1,191,989 1,109,411 1,084,117 907,269 17.85%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.76% 3.93% 9.35% 10.46% 10.99% 11.44% 16.03% -
ROE 0.37% 0.00% 8.42% 0.00% 0.00% 0.00% 10.65% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.21 8.80 46.79 34.43 23.71 6.81 40.52 -33.09%
EPS 0.39 0.18 2.19 3.81 2.60 0.78 6.49 -84.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.00 0.52 0.00 0.00 0.00 0.61 44.68%
Adjusted Per Share Value based on latest NOSH - 1,144,307
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.13 4.83 24.95 19.32 12.38 3.48 17.31 -21.15%
EPS 0.21 0.19 2.33 2.02 1.36 0.40 2.77 -82.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5788 0.00 0.2773 0.00 0.00 0.00 0.2605 70.52%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.135 0.105 0.10 0.165 0.20 0.285 0.47 -
P/RPS 0.61 1.19 0.21 0.48 0.84 4.18 1.16 -34.92%
P/EPS 34.62 30.32 2.28 4.58 7.68 36.58 7.24 184.64%
EY 2.89 3.30 43.77 21.83 13.03 2.73 13.82 -64.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.19 0.00 0.00 0.00 0.77 -69.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 -
Price 0.17 0.11 0.11 0.135 0.19 0.205 0.365 -
P/RPS 0.77 1.25 0.24 0.39 0.80 3.01 0.90 -9.90%
P/EPS 43.59 31.77 2.51 3.75 7.29 26.31 5.62 293.30%
EY 2.29 3.15 39.79 26.68 13.71 3.80 17.79 -74.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.00 0.21 0.00 0.00 0.00 0.60 -58.67%

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