[XDL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.06%
YoY- -45.54%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 456,466 515,176 526,104 303,780 472,900 484,704 428,396 1.06%
PBT 9,430 14,244 83,722 63,882 116,788 113,246 99,610 -32.46%
Tax -3,460 -5,196 -25,906 -16,458 -29,708 -28,520 -25,434 -28.26%
NP 5,970 9,048 57,816 47,424 87,080 84,726 74,176 -34.26%
-
NP to SH 5,970 9,048 57,816 47,424 87,080 84,726 74,176 -34.26%
-
Tax Rate 36.69% 36.48% 30.94% 25.76% 25.44% 25.18% 25.53% -
Total Cost 450,496 506,128 468,288 256,356 385,820 399,978 354,220 4.08%
-
Net Worth 1,248,272 1,229,599 0 0 406,849 0 202,683 35.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 12,002 -
Div Payout % - - - - - - 16.18% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,248,272 1,229,599 0 0 406,849 0 202,683 35.35%
NOSH 2,713,636 1,160,000 1,109,411 726,457 713,770 433,827 400,086 37.54%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.31% 1.76% 10.99% 15.61% 18.41% 17.48% 17.31% -
ROE 0.48% 0.74% 0.00% 0.00% 21.40% 0.00% 36.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.82 44.41 47.42 41.82 66.25 111.73 107.08 -26.52%
EPS 0.22 0.78 5.20 5.22 12.20 12.52 18.54 -52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.46 1.06 0.00 0.00 0.57 0.00 0.5066 -1.59%
Adjusted Per Share Value based on latest NOSH - 727,692
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.49 24.25 24.77 14.30 22.26 22.82 20.17 1.06%
EPS 0.28 0.43 2.72 2.23 4.10 3.99 3.49 -34.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.57 -
NAPS 0.5876 0.5788 0.00 0.00 0.1915 0.00 0.0954 35.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.035 0.135 0.20 0.185 0.23 0.27 0.24 -
P/RPS 0.21 0.30 0.42 0.44 0.35 0.24 0.22 -0.77%
P/EPS 15.91 17.31 3.84 2.83 1.89 1.38 1.29 51.94%
EY 6.29 5.78 26.06 35.29 53.04 72.33 77.25 -34.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.08 0.13 0.00 0.00 0.40 0.00 0.47 -25.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 19/08/14 20/08/13 27/08/12 29/08/11 25/08/10 -
Price 0.035 0.17 0.19 0.23 0.21 0.20 0.30 -
P/RPS 0.21 0.38 0.40 0.55 0.32 0.18 0.28 -4.67%
P/EPS 15.91 21.79 3.65 3.52 1.72 1.02 1.62 46.28%
EY 6.29 4.59 27.43 28.38 58.10 97.65 61.80 -31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.08 0.16 0.00 0.00 0.37 0.00 0.59 -28.30%

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