[XDL] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.12%
YoY- -0.9%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 72,073 113,261 141,962 121,902 111,233 128,013 137,080 -34.83%
PBT 15,034 22,607 34,286 29,884 27,683 29,727 33,119 -40.90%
Tax -3,749 -5,920 -8,666 -7,585 -7,058 -7,568 -8,380 -41.47%
NP 11,285 16,687 25,620 22,299 20,625 22,159 24,739 -40.71%
-
NP to SH 11,285 16,687 25,620 22,299 20,625 22,159 24,739 -40.71%
-
Tax Rate 24.94% 26.19% 25.28% 25.38% 25.50% 25.46% 25.30% -
Total Cost 60,788 96,574 116,342 99,603 90,608 105,854 112,341 -33.57%
-
Net Worth 0 391,540 0 414,020 357,780 215,710 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 0 391,540 0 414,020 357,780 215,710 0 -
NOSH 725,862 725,075 725,700 726,351 701,530 440,224 439,963 39.58%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.66% 14.73% 18.05% 18.29% 18.54% 17.31% 18.05% -
ROE 0.00% 4.26% 0.00% 5.39% 5.76% 10.27% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.93 15.62 19.56 16.78 15.86 29.08 31.16 -53.31%
EPS 1.24 1.84 3.53 3.07 2.94 3.25 3.63 -51.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.54 0.00 0.57 0.51 0.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 726,351
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.39 5.33 6.68 5.74 5.24 6.03 6.45 -34.84%
EPS 0.53 0.79 1.21 1.05 0.97 1.04 1.16 -40.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1843 0.00 0.1949 0.1684 0.1015 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.19 0.19 0.19 0.23 0.25 0.20 0.19 -
P/RPS 1.91 1.22 0.97 1.37 1.58 0.69 0.61 113.87%
P/EPS 12.22 8.26 5.38 7.49 8.50 3.97 3.38 135.37%
EY 8.18 12.11 18.58 13.35 11.76 25.17 29.59 -57.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.00 0.40 0.49 0.41 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 23/02/12 24/11/11 -
Price 0.21 0.19 0.21 0.21 0.22 0.27 0.20 -
P/RPS 2.11 1.22 1.07 1.25 1.39 0.93 0.64 121.35%
P/EPS 13.51 8.26 5.95 6.84 7.48 5.36 3.56 143.09%
EY 7.40 12.11 16.81 14.62 13.36 18.64 28.11 -58.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.00 0.37 0.43 0.55 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