[XDL] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 65.09%
YoY- 9.47%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 395,963 410,421 248,181 393,181 371,210 339,446 307,845 4.28%
PBT 10,711 62,002 50,322 96,327 87,821 79,393 80,137 -28.48%
Tax -3,958 -19,069 -13,112 -24,447 -22,157 -20,385 -21,917 -24.80%
NP 6,753 42,933 37,210 71,880 65,664 59,008 58,220 -30.15%
-
NP to SH 6,753 42,933 37,210 71,880 65,664 59,008 58,220 -30.15%
-
Tax Rate 36.95% 30.76% 26.06% 25.38% 25.23% 25.68% 27.35% -
Total Cost 389,210 367,488 210,971 321,301 305,546 280,438 249,625 7.67%
-
Net Worth 1,252,374 0 0 0 0 211,388 113,375 49.20%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 6,000 - -
Div Payout % - - - - - 10.17% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,252,374 0 0 0 0 211,388 113,375 49.20%
NOSH 1,227,818 1,191,989 726,789 717,453 435,834 400,054 306,421 26.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.71% 10.46% 14.99% 18.28% 17.69% 17.38% 18.91% -
ROE 0.54% 0.00% 0.00% 0.00% 0.00% 27.91% 51.35% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 32.25 34.43 34.15 54.80 85.17 84.85 100.46 -17.24%
EPS 0.55 3.81 4.10 10.08 9.68 14.75 19.00 -44.57%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.02 0.00 0.00 0.00 0.00 0.5284 0.37 18.40%
Adjusted Per Share Value based on latest NOSH - 725,700
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.64 19.32 11.68 18.51 17.48 15.98 14.49 4.28%
EPS 0.32 2.02 1.75 3.38 3.09 2.78 2.74 -30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.5896 0.00 0.00 0.00 0.00 0.0995 0.0534 49.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.12 0.165 0.265 0.19 0.19 0.32 0.00 -
P/RPS 0.37 0.48 0.78 0.35 0.22 0.38 0.00 -
P/EPS 21.82 4.58 5.18 1.90 1.26 2.17 0.00 -
EY 4.58 21.83 19.32 52.73 79.30 46.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.69 0.00 -
P/NAPS 0.12 0.00 0.00 0.00 0.00 0.61 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 01/03/10 -
Price 0.11 0.135 0.335 0.21 0.20 0.33 0.26 -
P/RPS 0.34 0.39 0.98 0.38 0.23 0.39 0.26 4.57%
P/EPS 20.00 3.75 6.54 2.10 1.33 2.24 1.37 56.30%
EY 5.00 26.68 15.28 47.71 75.33 44.70 73.08 -36.03%
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.11 0.00 0.00 0.00 0.00 0.62 0.70 -26.52%

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