[XDL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.45%
YoY- -45.28%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 367,623 248,181 151,890 72,073 513,679 393,181 236,450 34.09%
PBT 78,418 50,322 31,941 15,034 120,707 96,327 58,394 21.65%
Tax -19,493 -13,112 -8,229 -3,749 -30,817 -24,447 -14,854 19.80%
NP 58,925 37,210 23,712 11,285 89,890 71,880 43,540 22.28%
-
NP to SH 58,925 37,210 23,712 11,285 89,890 71,880 43,540 22.28%
-
Tax Rate 24.86% 26.06% 25.76% 24.94% 25.53% 25.38% 25.44% -
Total Cost 308,698 210,971 128,178 60,788 423,789 321,301 192,910 36.69%
-
Net Worth 553,434 0 0 0 388,703 0 406,849 22.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 553,434 0 0 0 388,703 0 406,849 22.70%
NOSH 907,269 726,789 726,457 725,862 719,821 717,453 713,770 17.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.03% 14.99% 15.61% 15.66% 17.50% 18.28% 18.41% -
ROE 10.65% 0.00% 0.00% 0.00% 23.13% 0.00% 10.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.52 34.15 20.91 9.93 71.36 54.80 33.13 14.32%
EPS 6.49 4.10 2.61 1.24 10.04 10.08 6.10 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.00 0.00 0.54 0.00 0.57 4.61%
Adjusted Per Share Value based on latest NOSH - 725,862
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.31 11.68 7.15 3.39 24.18 18.51 11.13 34.12%
EPS 2.77 1.75 1.12 0.53 4.23 3.38 2.05 22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2605 0.00 0.00 0.00 0.183 0.00 0.1915 22.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.47 0.265 0.185 0.19 0.19 0.19 0.23 -
P/RPS 1.16 0.78 0.88 1.91 0.27 0.35 0.69 41.25%
P/EPS 7.24 5.18 5.67 12.22 1.52 1.90 3.77 54.31%
EY 13.82 19.32 17.64 8.18 65.73 52.73 26.52 -35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 0.00 0.35 0.00 0.40 54.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 -
Price 0.365 0.335 0.23 0.21 0.19 0.21 0.21 -
P/RPS 0.90 0.98 1.10 2.11 0.27 0.38 0.63 26.76%
P/EPS 5.62 6.54 7.05 13.51 1.52 2.10 3.44 38.58%
EY 17.79 15.28 14.19 7.40 65.73 47.71 29.05 -27.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.00 0.35 0.00 0.37 37.90%

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