[XDL] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -49.78%
YoY- -45.28%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 443,636 410,168 295,320 288,292 444,932 394,700 394,088 1.99%
PBT 8,824 23,372 49,556 60,136 110,732 103,256 96,076 -32.80%
Tax -3,272 -7,240 -15,772 -14,996 -28,232 -26,116 -24,712 -28.58%
NP 5,552 16,132 33,784 45,140 82,500 77,140 71,364 -34.63%
-
NP to SH 5,552 16,132 33,784 45,140 82,500 77,140 71,364 -34.63%
-
Tax Rate 37.08% 30.98% 31.83% 24.94% 25.50% 25.29% 25.72% -
Total Cost 438,084 394,036 261,536 243,152 362,432 317,560 322,724 5.22%
-
Net Worth 1,276,960 0 0 0 357,780 0 183,410 38.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,276,960 0 0 0 357,780 0 183,410 38.14%
NOSH 2,775,999 1,164,761 1,084,117 725,862 701,530 428,004 400,022 38.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.25% 3.93% 11.44% 15.66% 18.54% 19.54% 18.11% -
ROE 0.43% 0.00% 0.00% 0.00% 23.06% 0.00% 38.91% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.98 35.21 27.24 39.72 63.42 92.22 98.52 -26.13%
EPS 0.20 0.72 3.12 4.96 11.76 11.48 17.84 -52.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.00 0.00 0.00 0.51 0.00 0.4585 0.05%
Adjusted Per Share Value based on latest NOSH - 725,862
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.88 19.31 13.90 13.57 20.95 18.58 18.55 1.98%
EPS 0.26 0.76 1.59 2.13 3.88 3.63 3.36 -34.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6011 0.00 0.00 0.00 0.1684 0.00 0.0863 38.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.05 0.105 0.285 0.19 0.25 0.27 0.25 -
P/RPS 0.31 0.30 1.05 0.48 0.39 0.29 0.25 3.64%
P/EPS 25.00 7.58 9.15 3.06 2.13 1.50 1.40 61.60%
EY 4.00 13.19 10.93 32.73 47.04 66.75 71.36 -38.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.00 0.00 0.00 0.49 0.00 0.55 -23.50%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 13/05/16 28/05/15 21/05/14 20/05/13 31/05/12 31/05/11 18/05/10 -
Price 0.04 0.11 0.205 0.21 0.22 0.27 0.26 -
P/RPS 0.25 0.31 0.75 0.53 0.35 0.29 0.26 -0.65%
P/EPS 20.00 7.94 6.58 3.38 1.87 1.50 1.46 54.62%
EY 5.00 12.59 15.20 29.61 53.45 66.75 68.62 -35.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.00 0.00 0.00 0.43 0.00 0.57 -26.46%

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