[XDL] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 14.89%
YoY- 3.56%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 80,825 72,073 113,261 141,962 121,902 111,233 128,013 -26.42%
PBT 17,116 15,034 22,607 34,286 29,884 27,683 29,727 -30.81%
Tax -4,532 -3,749 -5,920 -8,666 -7,585 -7,058 -7,568 -28.97%
NP 12,584 11,285 16,687 25,620 22,299 20,625 22,159 -31.44%
-
NP to SH 12,584 11,285 16,687 25,620 22,299 20,625 22,159 -31.44%
-
Tax Rate 26.48% 24.94% 26.19% 25.28% 25.38% 25.50% 25.46% -
Total Cost 68,241 60,788 96,574 116,342 99,603 90,608 105,854 -25.39%
-
Net Worth 0 0 391,540 0 414,020 357,780 215,710 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 0 391,540 0 414,020 357,780 215,710 -
NOSH 727,692 725,862 725,075 725,700 726,351 701,530 440,224 39.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.57% 15.66% 14.73% 18.05% 18.29% 18.54% 17.31% -
ROE 0.00% 0.00% 4.26% 0.00% 5.39% 5.76% 10.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.11 9.93 15.62 19.56 16.78 15.86 29.08 -47.37%
EPS 1.39 1.24 1.84 3.53 3.07 2.94 3.25 -43.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.54 0.00 0.57 0.51 0.49 -
Adjusted Per Share Value based on latest NOSH - 725,700
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.80 3.39 5.33 6.68 5.74 5.24 6.03 -26.51%
EPS 0.59 0.53 0.79 1.21 1.05 0.97 1.04 -31.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1843 0.00 0.1949 0.1684 0.1015 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.185 0.19 0.19 0.19 0.23 0.25 0.20 -
P/RPS 1.67 1.91 1.22 0.97 1.37 1.58 0.69 80.36%
P/EPS 10.70 12.22 8.26 5.38 7.49 8.50 3.97 93.78%
EY 9.35 8.18 12.11 18.58 13.35 11.76 25.17 -48.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.00 0.40 0.49 0.41 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 23/02/12 -
Price 0.23 0.21 0.19 0.21 0.21 0.22 0.27 -
P/RPS 2.07 2.11 1.22 1.07 1.25 1.39 0.93 70.55%
P/EPS 13.30 13.51 8.26 5.95 6.84 7.48 5.36 83.38%
EY 7.52 7.40 12.11 16.81 14.62 13.36 18.64 -45.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.00 0.37 0.43 0.55 -

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