[XDL] YoY 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- 11.51%
YoY- -43.57%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
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 117,324 155,046 141,301 80,825 121,902 140,736 115,676 0.23%
PBT 2,509 1,279 21,430 17,116 29,884 30,039 25,786 -32.15%
Tax -912 -788 -6,451 -4,532 -7,585 -7,537 -6,539 -27.96%
NP 1,597 491 14,979 12,584 22,299 22,502 19,247 -33.93%
-
NP to SH 1,597 491 14,979 12,584 22,299 22,502 19,247 -33.93%
-
Tax Rate 36.35% 61.61% 30.10% 26.48% 25.38% 25.09% 25.36% -
Total Cost 115,727 154,555 126,322 68,241 99,603 118,234 96,429 3.08%
-
Net Worth 1,224,366 1,301,149 0 0 414,020 0 202,713 34.91%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 6,002 -
Div Payout % - - - - - - 31.19% -
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 1,224,366 1,301,149 0 0 414,020 0 202,713 34.91%
NOSH 2,661,666 1,227,500 1,149,705 727,692 726,351 440,063 400,145 37.09%
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 1.36% 0.32% 10.60% 15.57% 18.29% 15.99% 16.64% -
ROE 0.13% 0.04% 0.00% 0.00% 5.39% 0.00% 9.49% -
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 4.41 12.63 12.29 11.11 16.78 31.98 28.91 -26.88%
EPS 0.06 0.04 1.30 1.39 3.07 3.30 4.81 -51.80%
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 5.52 7.30 6.65 3.80 5.74 6.63 5.45 0.21%
EPS 0.08 0.02 0.71 0.59 1.05 1.06 0.91 -33.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.5764 0.6125 0.00 0.00 0.1949 0.00 0.0954 34.92%
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 0.79 1.07 1.63 1.67 1.37 0.84 0.83 -0.81%
P/EPS 58.33 337.50 15.35 10.70 7.49 5.28 4.99 50.59%
EY 1.71 0.30 6.51 9.35 13.35 18.94 20.04 -33.62%
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 0.79 1.35 1.55 2.07 1.25 0.63 1.04 -4.47%
P/EPS 58.33 425.00 14.58 13.30 6.84 3.91 6.24 45.08%
EY 1.71 0.24 6.86 7.52 14.62 25.57 16.03 -31.10%
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