[XDL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.25%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 504,361 371,210 242,352 98,675 465,081 339,446 214,198 76.71%
PBT 118,766 87,821 56,623 25,814 106,777 79,393 49,805 78.20%
Tax -30,031 -22,157 -14,260 -6,529 -28,864 -20,385 -12,717 77.05%
NP 88,735 65,664 42,363 19,285 77,913 59,008 37,088 78.60%
-
NP to SH 88,735 65,664 42,363 19,285 77,913 59,008 37,088 78.60%
-
Tax Rate 25.29% 25.23% 25.18% 25.29% 27.03% 25.68% 25.53% -
Total Cost 415,626 305,546 199,989 79,390 387,168 280,438 177,110 76.31%
-
Net Worth 214,066 0 0 0 224,554 211,388 202,683 3.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 9,999 6,000 6,001 -
Div Payout % - - - - 12.83% 10.17% 16.18% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 214,066 0 0 0 224,554 211,388 202,683 3.69%
NOSH 436,870 435,834 433,827 428,004 399,989 400,054 400,086 6.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.59% 17.69% 17.48% 19.54% 16.75% 17.38% 17.31% -
ROE 41.45% 0.00% 0.00% 0.00% 34.70% 27.91% 18.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 115.45 85.17 55.86 23.05 116.27 84.85 53.54 66.67%
EPS 13.07 9.68 6.26 2.87 19.48 14.75 9.27 25.65%
DPS 0.00 0.00 0.00 0.00 2.50 1.50 1.50 -
NAPS 0.49 0.00 0.00 0.00 0.5614 0.5284 0.5066 -2.19%
Adjusted Per Share Value based on latest NOSH - 428,004
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.83 17.54 11.45 4.66 21.98 16.04 10.12 76.71%
EPS 4.19 3.10 2.00 0.91 3.68 2.79 1.75 78.68%
DPS 0.00 0.00 0.00 0.00 0.47 0.28 0.28 -
NAPS 0.1012 0.00 0.00 0.00 0.1061 0.0999 0.0958 3.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.19 0.27 0.27 0.30 0.32 0.24 -
P/RPS 0.17 0.22 0.48 1.17 0.26 0.38 0.45 -47.64%
P/EPS 0.98 1.26 2.76 5.99 1.54 2.17 2.59 -47.59%
EY 101.56 79.30 36.17 16.69 64.93 46.09 38.63 90.15%
DY 0.00 0.00 0.00 0.00 8.33 4.69 6.25 -
P/NAPS 0.41 0.00 0.00 0.00 0.53 0.61 0.47 -8.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 -
Price 0.27 0.20 0.20 0.27 0.28 0.33 0.30 -
P/RPS 0.23 0.23 0.36 1.17 0.24 0.39 0.56 -44.65%
P/EPS 1.33 1.33 2.05 5.99 1.44 2.24 3.24 -44.67%
EY 75.23 75.33 48.82 16.69 69.57 44.70 30.90 80.68%
DY 0.00 0.00 0.00 0.00 8.93 4.55 5.00 -
P/NAPS 0.55 0.00 0.00 0.00 0.50 0.62 0.59 -4.56%

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