[XDL] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.37%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 155,046 102,542 119,614 147,369 141,301 73,830 101,377 32.84%
PBT 1,279 5,843 5,206 20,141 21,430 12,389 24,433 -86.08%
Tax -788 -1,810 1,440 -6,116 -6,451 -3,943 -5,427 -72.47%
NP 491 4,033 6,646 14,025 14,979 8,446 19,006 -91.31%
-
NP to SH 491 4,033 6,646 14,025 14,979 8,446 19,006 -91.31%
-
Tax Rate 61.61% 30.98% -27.66% 30.37% 30.10% 31.83% 22.21% -
Total Cost 154,555 98,509 112,968 133,344 126,322 65,384 82,371 52.30%
-
Net Worth 1,301,149 0 595,793 0 0 0 555,222 76.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,301,149 0 595,793 0 0 0 555,222 76.70%
NOSH 1,227,500 1,164,761 1,145,757 1,144,307 1,149,705 1,084,117 910,201 22.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.32% 3.93% 5.56% 9.52% 10.60% 11.44% 18.75% -
ROE 0.04% 0.00% 1.12% 0.00% 0.00% 0.00% 3.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.63 8.80 10.44 12.88 12.29 6.81 11.14 8.75%
EPS 0.04 0.18 0.29 1.22 1.30 0.78 2.09 -92.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.00 0.52 0.00 0.00 0.00 0.61 44.68%
Adjusted Per Share Value based on latest NOSH - 1,144,307
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.30 4.83 5.63 6.94 6.65 3.48 4.77 32.90%
EPS 0.02 0.19 0.31 0.66 0.71 0.40 0.89 -92.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.00 0.2805 0.00 0.00 0.00 0.2614 76.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.135 0.105 0.10 0.165 0.20 0.285 0.47 -
P/RPS 1.07 1.19 0.96 1.28 1.63 4.18 4.22 -60.04%
P/EPS 337.50 30.32 17.24 13.46 15.35 36.58 22.51 511.06%
EY 0.30 3.30 5.80 7.43 6.51 2.73 4.44 -83.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.19 0.00 0.00 0.00 0.77 -69.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 -
Price 0.17 0.11 0.11 0.135 0.19 0.205 0.365 -
P/RPS 1.35 1.25 1.05 1.05 1.55 3.01 3.28 -44.75%
P/EPS 425.00 31.77 18.96 11.01 14.58 26.31 17.48 744.18%
EY 0.24 3.15 5.27 9.08 6.86 3.80 5.72 -87.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.00 0.21 0.00 0.00 0.00 0.60 -58.67%

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