[XDL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 5.55%
YoY- 2.78%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 515,176 526,104 303,780 472,900 484,704 428,396 0 -
PBT 14,244 83,722 63,882 116,788 113,246 99,610 0 -
Tax -5,196 -25,906 -16,458 -29,708 -28,520 -25,434 0 -
NP 9,048 57,816 47,424 87,080 84,726 74,176 0 -
-
NP to SH 9,048 57,816 47,424 87,080 84,726 74,176 0 -
-
Tax Rate 36.48% 30.94% 25.76% 25.44% 25.18% 25.53% - -
Total Cost 506,128 468,288 256,356 385,820 399,978 354,220 0 -
-
Net Worth 1,229,599 0 0 406,849 0 202,683 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - 12,002 - -
Div Payout % - - - - - 16.18% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,229,599 0 0 406,849 0 202,683 0 -
NOSH 1,160,000 1,109,411 726,457 713,770 433,827 400,086 0 -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.76% 10.99% 15.61% 18.41% 17.48% 17.31% 0.00% -
ROE 0.74% 0.00% 0.00% 21.40% 0.00% 36.60% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 44.41 47.42 41.82 66.25 111.73 107.08 0.00 -
EPS 0.78 5.20 5.22 12.20 12.52 18.54 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.06 0.00 0.00 0.57 0.00 0.5066 0.00 -
Adjusted Per Share Value based on latest NOSH - 726,351
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 24.34 24.86 14.35 22.35 22.90 20.24 0.00 -
EPS 0.43 2.73 2.24 4.11 4.00 3.51 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.57 0.00 -
NAPS 0.581 0.00 0.00 0.1923 0.00 0.0958 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.135 0.20 0.185 0.23 0.27 0.24 0.00 -
P/RPS 0.30 0.42 0.44 0.35 0.24 0.22 0.00 -
P/EPS 17.31 3.84 2.83 1.89 1.38 1.29 0.00 -
EY 5.78 26.06 35.29 53.04 72.33 77.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 12.50 0.00 -
P/NAPS 0.13 0.00 0.00 0.40 0.00 0.47 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 19/08/14 20/08/13 27/08/12 29/08/11 25/08/10 - -
Price 0.17 0.19 0.23 0.21 0.20 0.30 0.00 -
P/RPS 0.38 0.40 0.55 0.32 0.18 0.28 0.00 -
P/EPS 21.79 3.65 3.52 1.72 1.02 1.62 0.00 -
EY 4.59 27.43 28.38 58.10 97.65 61.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.16 0.00 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