[XDL] QoQ TTM 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- 1.63%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 524,571 510,826 482,114 463,877 410,355 349,879 348,122 31.53%
PBT 32,469 52,620 59,166 78,393 76,119 71,805 74,450 -42.57%
Tax -7,274 -12,937 -15,070 -21,937 -20,571 -18,652 -18,458 -46.33%
NP 25,195 39,683 44,096 56,456 55,548 53,153 55,992 -41.36%
-
NP to SH 25,195 39,683 44,096 56,456 55,548 53,153 55,992 -41.36%
-
Tax Rate 22.40% 24.59% 25.47% 27.98% 27.02% 25.98% 24.79% -
Total Cost 499,376 471,143 438,018 407,421 354,807 296,726 292,130 43.10%
-
Net Worth 1,227,500 0 595,793 0 0 0 555,222 69.95%
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 1,227,500 0 595,793 0 0 0 555,222 69.95%
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 4.80% 7.77% 9.15% 12.17% 13.54% 15.19% 16.08% -
ROE 2.05% 0.00% 7.40% 0.00% 0.00% 0.00% 10.08% -
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 42.73 43.86 42.08 40.54 35.69 32.27 38.25 7.68%
EPS 2.05 3.41 3.85 4.93 4.83 4.90 6.15 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 0.52 0.00 0.00 0.00 0.61 39.15%
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 24.79 24.14 22.78 21.92 19.39 16.53 16.45 31.54%
EPS 1.19 1.88 2.08 2.67 2.62 2.51 2.65 -41.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.00 0.2815 0.00 0.00 0.00 0.2624 69.93%
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 0.32 0.24 0.24 0.41 0.56 0.88 1.23 -59.34%
P/EPS 6.58 3.08 2.60 3.34 4.14 5.81 7.64 -9.50%
EY 15.20 32.45 38.49 29.90 24.16 17.20 13.09 10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.00 0.19 0.00 0.00 0.00 0.77 -68.00%
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 0.40 0.25 0.26 0.33 0.53 0.64 0.95 -43.91%
P/EPS 8.28 3.23 2.86 2.74 3.93 4.18 5.93 25.00%
EY 12.07 30.97 34.99 36.55 25.43 23.92 16.85 -19.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.00 0.21 0.00 0.00 0.00 0.60 -56.96%

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