[XDL] YoY Cumulative 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- 107.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 151,890 236,450 242,352 214,198 0 -
PBT 31,941 58,394 56,623 49,805 0 -
Tax -8,229 -14,854 -14,260 -12,717 0 -
NP 23,712 43,540 42,363 37,088 0 -
-
NP to SH 23,712 43,540 42,363 37,088 0 -
-
Tax Rate 25.76% 25.44% 25.18% 25.53% - -
Total Cost 128,178 192,910 199,989 177,110 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 - - - 6,001 - -
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% 10.70% 0.00% 18.30% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.91 33.13 55.86 53.54 0.00 -
EPS 2.61 6.10 6.26 9.27 0.00 -
DPS 0.00 0.00 0.00 1.50 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 7.18 11.17 11.45 10.12 0.00 -
EPS 1.12 2.06 2.00 1.75 0.00 -
DPS 0.00 0.00 0.00 0.28 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 0.88 0.69 0.48 0.45 0.00 -
P/EPS 5.67 3.77 2.76 2.59 0.00 -
EY 17.64 26.52 36.17 38.63 0.00 -
DY 0.00 0.00 0.00 6.25 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 1.10 0.63 0.36 0.56 0.00 -
P/EPS 7.05 3.44 2.05 3.24 0.00 -
EY 14.19 29.05 48.82 30.90 0.00 -
DY 0.00 0.00 0.00 5.00 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