[XDL] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -34.87%
YoY- -24.69%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 148,849 119,614 101,377 113,261 128,013 125,635 77,079 11.58%
PBT 1,659 5,206 24,433 22,607 29,727 27,384 14,915 -30.63%
Tax -1,614 1,440 -5,427 -5,920 -7,568 -8,479 -4,740 -16.42%
NP 45 6,646 19,006 16,687 22,159 18,905 10,175 -59.46%
-
NP to SH 45 6,646 19,006 16,687 22,159 18,905 10,175 -59.46%
-
Tax Rate 97.29% -27.66% 22.21% 26.19% 25.46% 30.96% 31.78% -
Total Cost 148,804 112,968 82,371 96,574 105,854 106,730 66,904 14.24%
-
Net Worth 655,588 595,793 555,222 391,540 215,710 224,449 145,841 28.45%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 3,998 - -
Div Payout % - - - - - 21.15% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 655,588 595,793 555,222 391,540 215,710 224,449 145,841 28.45%
NOSH 1,311,176 1,145,757 910,201 725,075 440,224 399,803 339,166 25.26%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.03% 5.56% 18.75% 14.73% 17.31% 15.05% 13.20% -
ROE 0.01% 1.12% 3.42% 4.26% 10.27% 8.42% 6.98% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.35 10.44 11.14 15.62 29.08 31.42 22.73 -10.92%
EPS 0.00 0.29 2.09 1.84 3.25 4.73 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.50 0.52 0.61 0.54 0.49 0.5614 0.43 2.54%
Adjusted Per Share Value based on latest NOSH - 725,075
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.01 5.63 4.77 5.33 6.03 5.91 3.63 11.58%
EPS 0.00 0.31 0.89 0.79 1.04 0.89 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.3086 0.2805 0.2614 0.1843 0.1015 0.1057 0.0687 28.43%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.10 0.10 0.47 0.19 0.20 0.30 0.34 -
P/RPS 0.88 0.96 4.22 1.22 0.69 0.95 1.50 -8.50%
P/EPS 2,913.73 17.24 22.51 8.26 3.97 6.34 11.33 152.06%
EY 0.03 5.80 4.44 12.11 25.17 15.76 8.82 -61.20%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.20 0.19 0.77 0.35 0.41 0.53 0.79 -20.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 10/02/15 25/02/14 25/02/13 23/02/12 28/02/11 01/03/10 -
Price 0.05 0.11 0.365 0.19 0.27 0.28 0.26 -
P/RPS 0.44 1.05 3.28 1.22 0.93 0.89 1.14 -14.66%
P/EPS 1,456.86 18.96 17.48 8.26 5.36 5.92 8.67 134.81%
EY 0.07 5.27 5.72 12.11 18.64 16.89 11.54 -57.27%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.10 0.21 0.60 0.35 0.55 0.50 0.60 -25.80%

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