[XDL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -32.37%
YoY- -45.28%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 101,377 93,847 80,825 72,073 113,261 141,962 121,902 -11.53%
PBT 24,433 17,867 17,116 15,034 22,607 34,286 29,884 -12.53%
Tax -5,427 -4,750 -4,532 -3,749 -5,920 -8,666 -7,585 -19.95%
NP 19,006 13,117 12,584 11,285 16,687 25,620 22,299 -10.07%
-
NP to SH 19,006 13,117 12,584 11,285 16,687 25,620 22,299 -10.07%
-
Tax Rate 22.21% 26.59% 26.48% 24.94% 26.19% 25.28% 25.38% -
Total Cost 82,371 80,730 68,241 60,788 96,574 116,342 99,603 -11.86%
-
Net Worth 555,222 0 0 0 391,540 0 414,020 21.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 555,222 0 0 0 391,540 0 414,020 21.54%
NOSH 910,201 727,569 727,692 725,862 725,075 725,700 726,351 16.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.75% 13.98% 15.57% 15.66% 14.73% 18.05% 18.29% -
ROE 3.42% 0.00% 0.00% 0.00% 4.26% 0.00% 5.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.14 12.90 11.11 9.93 15.62 19.56 16.78 -23.84%
EPS 2.09 1.45 1.39 1.24 1.84 3.53 3.07 -22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.00 0.00 0.54 0.00 0.57 4.61%
Adjusted Per Share Value based on latest NOSH - 725,862
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.79 4.43 3.82 3.41 5.35 6.71 5.76 -11.53%
EPS 0.90 0.62 0.59 0.53 0.79 1.21 1.05 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2624 0.00 0.00 0.00 0.185 0.00 0.1956 21.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.47 0.265 0.185 0.19 0.19 0.19 0.23 -
P/RPS 4.22 2.05 1.67 1.91 1.22 0.97 1.37 111.27%
P/EPS 22.51 14.70 10.70 12.22 8.26 5.38 7.49 107.83%
EY 4.44 6.80 9.35 8.18 12.11 18.58 13.35 -51.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 0.00 0.35 0.00 0.40 54.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 -
Price 0.365 0.335 0.23 0.21 0.19 0.21 0.21 -
P/RPS 3.28 2.60 2.07 2.11 1.22 1.07 1.25 89.90%
P/EPS 17.48 18.58 13.30 13.51 8.26 5.95 6.84 86.60%
EY 5.72 5.38 7.52 7.40 12.11 16.81 14.62 -46.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.00 0.35 0.00 0.37 37.90%

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