[XDL] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.24%
YoY- -48.8%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 124,727 138,375 147,369 93,847 141,962 137,080 125,248 -0.06%
PBT 2,857 3,589 20,141 17,867 34,286 33,119 29,588 -32.24%
Tax -1,023 -1,360 -6,116 -4,750 -8,666 -8,380 -7,668 -28.49%
NP 1,834 2,229 14,025 13,117 25,620 24,739 21,920 -33.84%
-
NP to SH 1,834 2,229 14,025 13,117 25,620 24,739 21,920 -33.84%
-
Tax Rate 35.81% 37.89% 30.37% 26.59% 25.28% 25.30% 25.92% -
Total Cost 122,893 136,146 133,344 80,730 116,342 112,341 103,328 2.92%
-
Net Worth 1,239,920 1,337,399 0 0 0 0 211,360 34.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,239,920 1,337,399 0 0 0 0 211,360 34.25%
NOSH 2,695,482 1,311,176 1,144,307 727,569 725,700 439,963 399,999 37.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.47% 1.61% 9.52% 13.98% 18.05% 18.05% 17.50% -
ROE 0.15% 0.17% 0.00% 0.00% 0.00% 0.00% 10.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.63 10.55 12.88 12.90 19.56 31.16 31.31 -27.25%
EPS 0.07 0.17 1.22 1.45 3.53 3.63 5.48 -51.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 1.02 0.00 0.00 0.00 0.00 0.5284 -2.28%
Adjusted Per Share Value based on latest NOSH - 727,569
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.89 6.54 6.96 4.43 6.71 6.48 5.92 -0.08%
EPS 0.09 0.11 0.66 0.62 1.21 1.17 1.04 -33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5859 0.632 0.00 0.00 0.00 0.00 0.0999 34.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.03 0.12 0.165 0.265 0.19 0.19 0.32 -
P/RPS 0.65 1.14 1.28 2.05 0.97 0.61 1.02 -7.22%
P/EPS 44.09 70.59 13.46 14.70 5.38 3.38 5.84 40.01%
EY 2.27 1.42 7.43 6.80 18.58 29.59 17.13 -28.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.12 0.00 0.00 0.00 0.00 0.61 -30.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 -
Price 0.025 0.11 0.135 0.335 0.21 0.20 0.33 -
P/RPS 0.54 1.04 1.05 2.60 1.07 0.64 1.05 -10.48%
P/EPS 36.74 64.71 11.01 18.58 5.95 3.56 6.02 35.14%
EY 2.72 1.55 9.08 5.38 16.81 28.11 16.61 -26.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.11 0.00 0.00 0.00 0.00 0.62 -34.24%

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