[XDL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 35.13%
YoY- 13.89%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 393,181 236,450 111,233 504,361 371,210 242,352 98,675 150.70%
PBT 96,327 58,394 27,683 118,766 87,821 56,623 25,814 140.00%
Tax -24,447 -14,854 -7,058 -30,031 -22,157 -14,260 -6,529 140.55%
NP 71,880 43,540 20,625 88,735 65,664 42,363 19,285 139.81%
-
NP to SH 71,880 43,540 20,625 88,735 65,664 42,363 19,285 139.81%
-
Tax Rate 25.38% 25.44% 25.50% 25.29% 25.23% 25.18% 25.29% -
Total Cost 321,301 192,910 90,608 415,626 305,546 199,989 79,390 153.31%
-
Net Worth 0 406,849 357,780 214,066 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 406,849 357,780 214,066 0 0 0 -
NOSH 717,453 713,770 701,530 436,870 435,834 433,827 428,004 40.97%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.28% 18.41% 18.54% 17.59% 17.69% 17.48% 19.54% -
ROE 0.00% 10.70% 5.76% 41.45% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.80 33.13 15.86 115.45 85.17 55.86 23.05 77.85%
EPS 10.08 6.10 2.94 13.07 9.68 6.26 2.87 130.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.57 0.51 0.49 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 440,224
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.51 11.13 5.24 23.74 17.48 11.41 4.65 150.53%
EPS 3.38 2.05 0.97 4.18 3.09 1.99 0.91 139.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1915 0.1684 0.1008 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.23 0.25 0.20 0.19 0.27 0.27 -
P/RPS 0.35 0.69 1.58 0.17 0.22 0.48 1.17 -55.17%
P/EPS 1.90 3.77 8.50 0.98 1.26 2.76 5.99 -53.39%
EY 52.73 26.52 11.76 101.56 79.30 36.17 16.69 114.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 0.49 0.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 31/05/12 23/02/12 24/11/11 29/08/11 31/05/11 -
Price 0.21 0.21 0.22 0.27 0.20 0.20 0.27 -
P/RPS 0.38 0.63 1.39 0.23 0.23 0.36 1.17 -52.65%
P/EPS 2.10 3.44 7.48 1.33 1.33 2.05 5.99 -50.18%
EY 47.71 29.05 13.36 75.23 75.33 48.82 16.69 101.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.37 0.43 0.55 0.00 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