[XDL] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 98,522 77,079 117,408 0 0 0 0 -
PBT 24,019 14,915 29,303 0 0 0 0 -
Tax -6,178 -4,740 -7,999 0 0 0 0 -
NP 17,841 10,175 21,304 0 0 0 0 -
-
NP to SH 17,841 10,175 21,304 0 0 0 0 -
-
Tax Rate 25.72% 31.78% 27.30% - - - - -
Total Cost 80,681 66,904 96,104 0 0 0 0 -
-
Net Worth 183,410 145,841 112,606 0 0 0 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 183,410 145,841 112,606 0 0 0 0 -
NOSH 400,022 339,166 304,342 0 0 0 0 -
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 18.11% 13.20% 18.15% 0.00% 0.00% 0.00% 0.00% -
ROE 9.73% 6.98% 18.92% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 24.63 22.73 38.58 0.00 0.00 0.00 0.00 -
EPS 4.46 3.00 7.00 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4585 0.43 0.37 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.64 3.63 5.53 0.00 0.00 0.00 0.00 -
EPS 0.84 0.48 1.00 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0687 0.053 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 - - - - - -
Price 0.25 0.34 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.02 1.50 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.61 11.33 0.00 0.00 0.00 0.00 0.00 -
EY 17.84 8.82 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 01/03/10 01/03/10 - - - - -
Price 0.26 0.26 0.26 0.00 0.00 0.00 0.00 -
P/RPS 1.06 1.14 0.67 0.00 0.00 0.00 0.00 -
P/EPS 5.83 8.67 3.71 0.00 0.00 0.00 0.00 -
EY 17.15 11.54 26.92 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.70 0.00 0.00 0.00 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