[XDL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 303,780 472,900 484,704 428,396 0 -
PBT 63,882 116,788 113,246 99,610 0 -
Tax -16,458 -29,708 -28,520 -25,434 0 -
NP 47,424 87,080 84,726 74,176 0 -
-
NP to SH 47,424 87,080 84,726 74,176 0 -
-
Tax Rate 25.76% 25.44% 25.18% 25.53% - -
Total Cost 256,356 385,820 399,978 354,220 0 -
-
Net Worth 0 406,849 0 202,683 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 12,002 - -
Div Payout % - - - 16.18% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 0 406,849 0 202,683 0 -
NOSH 726,457 713,770 433,827 400,086 0 -
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.61% 18.41% 17.48% 17.31% 0.00% -
ROE 0.00% 21.40% 0.00% 36.60% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.82 66.25 111.73 107.08 0.00 -
EPS 5.22 12.20 12.52 18.54 0.00 -
DPS 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.00 0.57 0.00 0.5066 0.00 -
Adjusted Per Share Value based on latest NOSH - 400,145
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.35 22.35 22.90 20.24 0.00 -
EPS 2.24 4.11 4.00 3.51 0.00 -
DPS 0.00 0.00 0.00 0.57 0.00 -
NAPS 0.00 0.1923 0.00 0.0958 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.185 0.23 0.27 0.24 0.00 -
P/RPS 0.44 0.35 0.24 0.22 0.00 -
P/EPS 2.83 1.89 1.38 1.29 0.00 -
EY 35.29 53.04 72.33 77.25 0.00 -
DY 0.00 0.00 0.00 12.50 0.00 -
P/NAPS 0.00 0.40 0.00 0.47 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/13 27/08/12 29/08/11 25/08/10 - -
Price 0.23 0.21 0.20 0.30 0.00 -
P/RPS 0.55 0.32 0.18 0.28 0.00 -
P/EPS 3.52 1.72 1.02 1.62 0.00 -
EY 28.38 58.10 97.65 61.80 0.00 -
DY 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.00 0.37 0.00 0.59 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