[XDL] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.51%
YoY- -43.57%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 73,830 101,377 93,847 80,825 72,073 113,261 141,962 -35.35%
PBT 12,389 24,433 17,867 17,116 15,034 22,607 34,286 -49.29%
Tax -3,943 -5,427 -4,750 -4,532 -3,749 -5,920 -8,666 -40.87%
NP 8,446 19,006 13,117 12,584 11,285 16,687 25,620 -52.31%
-
NP to SH 8,446 19,006 13,117 12,584 11,285 16,687 25,620 -52.31%
-
Tax Rate 31.83% 22.21% 26.59% 26.48% 24.94% 26.19% 25.28% -
Total Cost 65,384 82,371 80,730 68,241 60,788 96,574 116,342 -31.92%
-
Net Worth 0 555,222 0 0 0 391,540 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 555,222 0 0 0 391,540 0 -
NOSH 1,084,117 910,201 727,569 727,692 725,862 725,075 725,700 30.71%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.44% 18.75% 13.98% 15.57% 15.66% 14.73% 18.05% -
ROE 0.00% 3.42% 0.00% 0.00% 0.00% 4.26% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.81 11.14 12.90 11.11 9.93 15.62 19.56 -50.54%
EPS 0.78 2.09 1.45 1.39 1.24 1.84 3.53 -63.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.61 0.00 0.00 0.00 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 727,692
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.49 4.79 4.43 3.82 3.41 5.35 6.71 -35.35%
EPS 0.40 0.90 0.62 0.59 0.53 0.79 1.21 -52.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2624 0.00 0.00 0.00 0.185 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.285 0.47 0.265 0.185 0.19 0.19 0.19 -
P/RPS 4.18 4.22 2.05 1.67 1.91 1.22 0.97 165.04%
P/EPS 36.58 22.51 14.70 10.70 12.22 8.26 5.38 259.32%
EY 2.73 4.44 6.80 9.35 8.18 12.11 18.58 -72.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.00 0.00 0.00 0.35 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 -
Price 0.205 0.365 0.335 0.23 0.21 0.19 0.21 -
P/RPS 3.01 3.28 2.60 2.07 2.11 1.22 1.07 99.40%
P/EPS 26.31 17.48 18.58 13.30 13.51 8.26 5.95 169.64%
EY 3.80 5.72 5.38 7.52 7.40 12.11 16.81 -62.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 0.00 0.00 0.00 0.35 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