[XDL] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.45%
YoY- -45.28%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 110,909 102,542 73,830 72,073 111,233 98,675 98,522 1.99%
PBT 2,206 5,843 12,389 15,034 27,683 25,814 24,019 -32.80%
Tax -818 -1,810 -3,943 -3,749 -7,058 -6,529 -6,178 -28.58%
NP 1,388 4,033 8,446 11,285 20,625 19,285 17,841 -34.63%
-
NP to SH 1,388 4,033 8,446 11,285 20,625 19,285 17,841 -34.63%
-
Tax Rate 37.08% 30.98% 31.83% 24.94% 25.50% 25.29% 25.72% -
Total Cost 109,521 98,509 65,384 60,788 90,608 79,390 80,681 5.22%
-
Net Worth 1,276,960 0 0 0 357,780 0 183,410 38.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,276,960 0 0 0 357,780 0 183,410 38.14%
NOSH 2,775,999 1,164,761 1,084,117 725,862 701,530 428,004 400,022 38.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.25% 3.93% 11.44% 15.66% 18.54% 19.54% 18.11% -
ROE 0.11% 0.00% 0.00% 0.00% 5.76% 0.00% 9.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.00 8.80 6.81 9.93 15.86 23.05 24.63 -26.11%
EPS 0.05 0.18 0.78 1.24 2.94 2.87 4.46 -52.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.00 0.00 0.00 0.51 0.00 0.4585 0.05%
Adjusted Per Share Value based on latest NOSH - 725,862
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.22 4.83 3.48 3.39 5.24 4.65 4.64 1.98%
EPS 0.07 0.19 0.40 0.53 0.97 0.91 0.84 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6011 0.00 0.00 0.00 0.1684 0.00 0.0863 38.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.05 0.105 0.285 0.19 0.25 0.27 0.25 -
P/RPS 1.25 1.19 4.18 1.91 1.58 1.17 1.02 3.44%
P/EPS 100.00 30.32 36.58 12.22 8.50 5.99 5.61 61.55%
EY 1.00 3.30 2.73 8.18 11.76 16.69 17.84 -38.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.00 0.00 0.00 0.49 0.00 0.55 -23.50%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 13/05/16 28/05/15 21/05/14 20/05/13 31/05/12 31/05/11 18/05/10 -
Price 0.04 0.11 0.205 0.21 0.22 0.27 0.26 -
P/RPS 1.00 1.25 3.01 2.11 1.39 1.17 1.06 -0.96%
P/EPS 80.00 31.77 26.31 13.51 7.48 5.99 5.83 54.66%
EY 1.25 3.15 3.80 7.40 13.36 16.69 17.15 -35.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.00 0.00 0.00 0.43 0.00 0.57 -26.46%

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