[XDL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 32.04%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 371,210 242,352 98,675 465,081 339,446 214,198 98,522 141.93%
PBT 87,821 56,623 25,814 106,777 79,393 49,805 24,019 137.14%
Tax -22,157 -14,260 -6,529 -28,864 -20,385 -12,717 -6,178 134.11%
NP 65,664 42,363 19,285 77,913 59,008 37,088 17,841 138.19%
-
NP to SH 65,664 42,363 19,285 77,913 59,008 37,088 17,841 138.19%
-
Tax Rate 25.23% 25.18% 25.29% 27.03% 25.68% 25.53% 25.72% -
Total Cost 305,546 199,989 79,390 387,168 280,438 177,110 80,681 142.76%
-
Net Worth 0 0 0 224,554 211,388 202,683 183,410 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 9,999 6,000 6,001 - -
Div Payout % - - - 12.83% 10.17% 16.18% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 224,554 211,388 202,683 183,410 -
NOSH 435,834 433,827 428,004 399,989 400,054 400,086 400,022 5.87%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.69% 17.48% 19.54% 16.75% 17.38% 17.31% 18.11% -
ROE 0.00% 0.00% 0.00% 34.70% 27.91% 18.30% 9.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 85.17 55.86 23.05 116.27 84.85 53.54 24.63 128.50%
EPS 9.68 6.26 2.87 19.48 14.75 9.27 4.46 67.55%
DPS 0.00 0.00 0.00 2.50 1.50 1.50 0.00 -
NAPS 0.00 0.00 0.00 0.5614 0.5284 0.5066 0.4585 -
Adjusted Per Share Value based on latest NOSH - 399,803
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.48 11.41 4.65 21.89 15.98 10.08 4.64 141.91%
EPS 3.09 1.99 0.91 3.67 2.78 1.75 0.84 138.10%
DPS 0.00 0.00 0.00 0.47 0.28 0.28 0.00 -
NAPS 0.00 0.00 0.00 0.1057 0.0995 0.0954 0.0863 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.27 0.27 0.30 0.32 0.24 0.25 -
P/RPS 0.22 0.48 1.17 0.26 0.38 0.45 1.02 -64.00%
P/EPS 1.26 2.76 5.99 1.54 2.17 2.59 5.61 -63.01%
EY 79.30 36.17 16.69 64.93 46.09 38.63 17.84 170.10%
DY 0.00 0.00 0.00 8.33 4.69 6.25 0.00 -
P/NAPS 0.00 0.00 0.00 0.53 0.61 0.47 0.55 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 18/05/10 -
Price 0.20 0.20 0.27 0.28 0.33 0.30 0.26 -
P/RPS 0.23 0.36 1.17 0.24 0.39 0.56 1.06 -63.85%
P/EPS 1.33 2.05 5.99 1.44 2.24 3.24 5.83 -62.63%
EY 75.33 48.82 16.69 69.57 44.70 30.90 17.15 167.96%
DY 0.00 0.00 0.00 8.93 4.55 5.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.50 0.62 0.59 0.57 -

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