[XDL] YoY Cumulative 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- 110.12%
YoY- -45.54%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 228,233 257,588 263,052 151,890 236,450 242,352 214,198 1.06%
PBT 4,715 7,122 41,861 31,941 58,394 56,623 49,805 -32.46%
Tax -1,730 -2,598 -12,953 -8,229 -14,854 -14,260 -12,717 -28.26%
NP 2,985 4,524 28,908 23,712 43,540 42,363 37,088 -34.26%
-
NP to SH 2,985 4,524 28,908 23,712 43,540 42,363 37,088 -34.26%
-
Tax Rate 36.69% 36.48% 30.94% 25.76% 25.44% 25.18% 25.53% -
Total Cost 225,248 253,064 234,144 128,178 192,910 199,989 177,110 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 - - - - - - 6,001 -
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 0.24% 0.37% 0.00% 0.00% 10.70% 0.00% 18.30% -
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 8.41 22.21 23.71 20.91 33.13 55.86 53.54 -26.52%
EPS 0.11 0.39 2.60 2.61 6.10 6.26 9.27 -52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
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 10.78 12.17 12.43 7.18 11.17 11.45 10.12 1.05%
EPS 0.14 0.21 1.37 1.12 2.06 2.00 1.75 -34.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.5899 0.581 0.00 0.00 0.1923 0.00 0.0958 35.34%
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 0.42 0.61 0.84 0.88 0.69 0.48 0.45 -1.14%
P/EPS 31.82 34.62 7.68 5.67 3.77 2.76 2.59 51.84%
EY 3.14 2.89 13.03 17.64 26.52 36.17 38.63 -34.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
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 0.42 0.77 0.80 1.10 0.63 0.36 0.56 -4.67%
P/EPS 31.82 43.59 7.29 7.05 3.44 2.05 3.24 46.28%
EY 3.14 2.29 13.71 14.19 29.05 48.82 30.90 -31.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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