[XDL] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -55.56%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 119,614 147,369 141,301 73,830 101,377 93,847 80,825 29.77%
PBT 5,206 20,141 21,430 12,389 24,433 17,867 17,116 -54.67%
Tax 1,440 -6,116 -6,451 -3,943 -5,427 -4,750 -4,532 -
NP 6,646 14,025 14,979 8,446 19,006 13,117 12,584 -34.58%
-
NP to SH 6,646 14,025 14,979 8,446 19,006 13,117 12,584 -34.58%
-
Tax Rate -27.66% 30.37% 30.10% 31.83% 22.21% 26.59% 26.48% -
Total Cost 112,968 133,344 126,322 65,384 82,371 80,730 68,241 39.81%
-
Net Worth 595,793 0 0 0 555,222 0 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 595,793 0 0 0 555,222 0 0 -
NOSH 1,145,757 1,144,307 1,149,705 1,084,117 910,201 727,569 727,692 35.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.56% 9.52% 10.60% 11.44% 18.75% 13.98% 15.57% -
ROE 1.12% 0.00% 0.00% 0.00% 3.42% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.44 12.88 12.29 6.81 11.14 12.90 11.11 -4.05%
EPS 0.29 1.22 1.30 0.78 2.09 1.45 1.39 -64.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.00 0.00 0.00 0.61 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,084,117
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.63 6.94 6.65 3.48 4.77 4.42 3.80 29.86%
EPS 0.31 0.66 0.71 0.40 0.89 0.62 0.59 -34.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2805 0.00 0.00 0.00 0.2614 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.10 0.165 0.20 0.285 0.47 0.265 0.185 -
P/RPS 0.96 1.28 1.63 4.18 4.22 2.05 1.67 -30.79%
P/EPS 17.24 13.46 15.35 36.58 22.51 14.70 10.70 37.31%
EY 5.80 7.43 6.51 2.73 4.44 6.80 9.35 -27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.00 0.00 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 18/11/13 20/08/13 -
Price 0.11 0.135 0.19 0.205 0.365 0.335 0.23 -
P/RPS 1.05 1.05 1.55 3.01 3.28 2.60 2.07 -36.31%
P/EPS 18.96 11.01 14.58 26.31 17.48 18.58 13.30 26.58%
EY 5.27 9.08 6.86 3.80 5.72 5.38 7.52 -21.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.00 0.00 0.60 0.00 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