[XDL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.76%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 513,679 393,181 236,450 111,233 504,361 371,210 242,352 64.62%
PBT 120,707 96,327 58,394 27,683 118,766 87,821 56,623 65.25%
Tax -30,817 -24,447 -14,854 -7,058 -30,031 -22,157 -14,260 66.76%
NP 89,890 71,880 43,540 20,625 88,735 65,664 42,363 64.75%
-
NP to SH 89,890 71,880 43,540 20,625 88,735 65,664 42,363 64.75%
-
Tax Rate 25.53% 25.38% 25.44% 25.50% 25.29% 25.23% 25.18% -
Total Cost 423,789 321,301 192,910 90,608 415,626 305,546 199,989 64.60%
-
Net Worth 388,703 0 406,849 357,780 214,066 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 388,703 0 406,849 357,780 214,066 0 0 -
NOSH 719,821 717,453 713,770 701,530 436,870 435,834 433,827 39.93%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.50% 18.28% 18.41% 18.54% 17.59% 17.69% 17.48% -
ROE 23.13% 0.00% 10.70% 5.76% 41.45% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.36 54.80 33.13 15.86 115.45 85.17 55.86 17.64%
EPS 10.04 10.08 6.10 2.94 13.07 9.68 6.26 36.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.00 0.57 0.51 0.49 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 701,530
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.18 18.51 11.13 5.24 23.74 17.48 11.41 64.61%
EPS 4.23 3.38 2.05 0.97 4.18 3.09 1.99 64.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.00 0.1915 0.1684 0.1008 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.19 0.23 0.25 0.20 0.19 0.27 -
P/RPS 0.27 0.35 0.69 1.58 0.17 0.22 0.48 -31.73%
P/EPS 1.52 1.90 3.77 8.50 0.98 1.26 2.76 -32.69%
EY 65.73 52.73 26.52 11.76 101.56 79.30 36.17 48.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.40 0.49 0.41 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 31/05/12 23/02/12 24/11/11 29/08/11 -
Price 0.19 0.21 0.21 0.22 0.27 0.20 0.20 -
P/RPS 0.27 0.38 0.63 1.39 0.23 0.23 0.36 -17.37%
P/EPS 1.52 2.10 3.44 7.48 1.33 1.33 2.05 -18.00%
EY 65.73 47.71 29.05 13.36 75.23 75.33 48.82 21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.37 0.43 0.55 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