[XDL] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -13.75%
YoY- 85.8%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 137,080 140,736 98,675 125,635 125,248 115,676 98,522 24.60%
PBT 33,119 30,039 25,814 27,384 29,588 25,786 24,019 23.85%
Tax -8,380 -7,537 -6,529 -8,479 -7,668 -6,539 -6,178 22.51%
NP 24,739 22,502 19,285 18,905 21,920 19,247 17,841 24.32%
-
NP to SH 24,739 22,502 19,285 18,905 21,920 19,247 17,841 24.32%
-
Tax Rate 25.30% 25.09% 25.29% 30.96% 25.92% 25.36% 25.72% -
Total Cost 112,341 118,234 79,390 106,730 103,328 96,429 80,681 24.66%
-
Net Worth 0 0 0 224,449 211,360 202,713 183,410 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,998 - 6,002 - -
Div Payout % - - - 21.15% - 31.19% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 224,449 211,360 202,713 183,410 -
NOSH 439,963 440,063 428,004 399,803 399,999 400,145 400,022 6.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.05% 15.99% 19.54% 15.05% 17.50% 16.64% 18.11% -
ROE 0.00% 0.00% 0.00% 8.42% 10.37% 9.49% 9.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.16 31.98 23.05 31.42 31.31 28.91 24.63 16.95%
EPS 3.63 3.30 2.87 4.73 5.48 4.81 4.46 -12.81%
DPS 0.00 0.00 0.00 1.00 0.00 1.50 0.00 -
NAPS 0.00 0.00 0.00 0.5614 0.5284 0.5066 0.4585 -
Adjusted Per Share Value based on latest NOSH - 399,803
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.48 6.65 4.66 5.94 5.92 5.47 4.66 24.55%
EPS 1.17 1.06 0.91 0.89 1.04 0.91 0.84 24.69%
DPS 0.00 0.00 0.00 0.19 0.00 0.28 0.00 -
NAPS 0.00 0.00 0.00 0.1061 0.0999 0.0958 0.0867 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.27 0.27 0.30 0.32 0.24 0.25 -
P/RPS 0.61 0.84 1.17 0.95 1.02 0.83 1.02 -28.99%
P/EPS 3.38 5.28 5.99 6.34 5.84 4.99 5.61 -28.64%
EY 29.59 18.94 16.69 15.76 17.13 20.04 17.84 40.07%
DY 0.00 0.00 0.00 3.33 0.00 6.25 0.00 -
P/NAPS 0.00 0.00 0.00 0.53 0.61 0.47 0.55 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 18/05/10 -
Price 0.20 0.20 0.27 0.28 0.33 0.30 0.26 -
P/RPS 0.64 0.63 1.17 0.89 1.05 1.04 1.06 -28.54%
P/EPS 3.56 3.91 5.99 5.92 6.02 6.24 5.83 -28.00%
EY 28.11 25.57 16.69 16.89 16.61 16.03 17.15 38.97%
DY 0.00 0.00 0.00 3.57 0.00 5.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.50 0.62 0.59 0.57 -

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