[XDL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.06%
YoY- 1.3%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 248,181 151,890 72,073 513,679 393,181 236,450 111,233 70.66%
PBT 50,322 31,941 15,034 120,707 96,327 58,394 27,683 48.89%
Tax -13,112 -8,229 -3,749 -30,817 -24,447 -14,854 -7,058 51.06%
NP 37,210 23,712 11,285 89,890 71,880 43,540 20,625 48.14%
-
NP to SH 37,210 23,712 11,285 89,890 71,880 43,540 20,625 48.14%
-
Tax Rate 26.06% 25.76% 24.94% 25.53% 25.38% 25.44% 25.50% -
Total Cost 210,971 128,178 60,788 423,789 321,301 192,910 90,608 75.58%
-
Net Worth 0 0 0 388,703 0 406,849 357,780 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 0 0 388,703 0 406,849 357,780 -
NOSH 726,789 726,457 725,862 719,821 717,453 713,770 701,530 2.38%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.99% 15.61% 15.66% 17.50% 18.28% 18.41% 18.54% -
ROE 0.00% 0.00% 0.00% 23.13% 0.00% 10.70% 5.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.15 20.91 9.93 71.36 54.80 33.13 15.86 66.66%
EPS 4.10 2.61 1.24 10.04 10.08 6.10 2.94 24.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.54 0.00 0.57 0.51 -
Adjusted Per Share Value based on latest NOSH - 725,075
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.73 7.18 3.41 24.27 18.58 11.17 5.26 70.60%
EPS 1.76 1.12 0.53 4.25 3.40 2.06 0.97 48.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.1837 0.00 0.1923 0.1691 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.265 0.185 0.19 0.19 0.19 0.23 0.25 -
P/RPS 0.78 0.88 1.91 0.27 0.35 0.69 1.58 -37.50%
P/EPS 5.18 5.67 12.22 1.52 1.90 3.77 8.50 -28.09%
EY 19.32 17.64 8.18 65.73 52.73 26.52 11.76 39.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.35 0.00 0.40 0.49 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 -
Price 0.335 0.23 0.21 0.19 0.21 0.21 0.22 -
P/RPS 0.98 1.10 2.11 0.27 0.38 0.63 1.39 -20.76%
P/EPS 6.54 7.05 13.51 1.52 2.10 3.44 7.48 -8.55%
EY 15.28 14.19 7.40 65.73 47.71 29.05 13.36 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.35 0.00 0.37 0.43 -

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