[CAPITALA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -22.16%
YoY- -49.89%
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,209,744 5,111,822 5,113,577 5,094,082 5,203,136 4,946,091 4,783,282 5.86%
PBT 535,328 361,235 359,420 488,906 527,360 962,557 866,141 -27.46%
Tax 23,548 889 -94,589 -162,624 -108,188 -172,949 -217,874 -
NP 558,876 362,124 264,830 326,282 419,172 789,608 648,266 -9.42%
-
NP to SH 558,876 362,124 264,830 326,282 419,172 789,608 648,266 -9.42%
-
Tax Rate -4.40% -0.25% 26.32% 33.26% 20.52% 17.97% 25.15% -
Total Cost 4,650,868 4,749,698 4,848,746 4,767,800 4,783,964 4,156,483 4,135,016 8.16%
-
Net Worth 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,986 -4.80%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 500,199 - -
Div Payout % - - - - - 63.35% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,986 -4.80%
NOSH 2,794,380 2,779,167 2,797,507 2,765,101 2,757,710 2,778,886 2,778,054 0.39%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.73% 7.08% 5.18% 6.41% 8.06% 15.96% 13.55% -
ROE 11.05% 7.24% 5.44% 7.15% 9.33% 16.24% 11.91% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 186.44 183.93 182.79 184.23 188.68 177.99 172.18 5.45%
EPS 20.00 13.00 9.47 11.80 15.20 28.40 23.33 -9.76%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 1.81 1.80 1.74 1.65 1.63 1.75 1.96 -5.17%
Adjusted Per Share Value based on latest NOSH - 2,778,476
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 125.18 122.83 122.87 122.40 125.02 118.85 114.93 5.86%
EPS 13.43 8.70 6.36 7.84 10.07 18.97 15.58 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 12.02 0.00 -
NAPS 1.2153 1.202 1.1696 1.0963 1.0801 1.1685 1.3083 -4.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.55 2.20 2.56 3.19 2.83 2.74 3.02 -
P/RPS 1.37 1.20 1.40 1.73 1.50 1.54 1.75 -15.07%
P/EPS 12.75 16.88 27.04 27.03 18.62 9.64 12.94 -0.98%
EY 7.84 5.92 3.70 3.70 5.37 10.37 7.73 0.94%
DY 0.00 0.00 0.00 0.00 0.00 6.57 0.00 -
P/NAPS 1.41 1.22 1.47 1.93 1.74 1.57 1.54 -5.71%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 -
Price 2.33 2.38 2.51 2.98 3.24 2.64 2.85 -
P/RPS 1.25 1.29 1.37 1.62 1.72 1.48 1.66 -17.24%
P/EPS 11.65 18.27 26.51 25.25 21.32 9.29 12.21 -3.08%
EY 8.58 5.47 3.77 3.96 4.69 10.76 8.19 3.15%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.00 -
P/NAPS 1.29 1.32 1.44 1.81 1.99 1.51 1.45 -7.50%

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