[CAPITALA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -30.49%
YoY- 211.0%
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 8,906,216 6,846,085 6,666,917 6,646,742 6,797,176 6,297,658 5,516,428 37.58%
PBT 2,565,312 1,704,691 2,426,830 2,695,032 4,373,484 215,150 -292,849 -
Tax -228,320 -86,133 -332,737 -255,998 -865,716 326,130 275,021 -
NP 2,336,992 1,618,558 2,094,093 2,439,034 3,507,768 541,280 -17,828 -
-
NP to SH 2,463,240 1,621,659 2,097,441 2,440,488 3,511,172 541,194 -17,828 -
-
Tax Rate 8.90% 5.05% 13.71% 9.50% 19.79% -151.58% - -
Total Cost 6,569,224 5,227,527 4,572,824 4,207,708 3,289,408 5,756,378 5,534,256 12.09%
-
Net Worth 6,048,972 6,623,478 5,958,218 5,586,993 5,015,959 4,461,542 3,663,653 39.65%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 6,048,972 6,623,478 5,958,218 5,586,993 5,015,959 4,461,542 3,663,653 39.65%
NOSH 3,341,974 2,782,974 2,784,214 2,779,598 2,786,644 2,788,463 2,674,199 16.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 26.24% 23.64% 31.41% 36.70% 51.61% 8.59% -0.32% -
ROE 40.72% 24.48% 35.20% 43.68% 70.00% 12.13% -0.49% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 266.50 246.00 239.45 239.13 243.92 225.85 206.28 18.60%
EPS 73.60 58.30 75.33 87.80 126.00 19.40 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 2.38 2.14 2.01 1.80 1.60 1.37 20.38%
Adjusted Per Share Value based on latest NOSH - 2,781,438
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 214.00 164.50 160.19 159.71 163.32 151.32 132.55 37.58%
EPS 59.19 38.97 50.40 58.64 84.37 13.00 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4535 1.5915 1.4316 1.3424 1.2052 1.072 0.8803 39.65%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.14 2.29 2.79 2.60 1.83 1.29 1.28 -
P/RPS 0.00 0.93 1.17 1.09 0.75 0.57 0.62 -
P/EPS 0.00 3.93 3.70 2.96 1.45 6.65 -192.00 -
EY 0.00 25.45 27.00 33.77 68.85 15.05 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 0.96 1.30 1.29 1.02 0.81 0.93 124.89%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 -
Price 3.13 2.76 2.71 2.99 2.12 1.39 1.33 -
P/RPS 0.00 1.12 1.13 1.25 0.87 0.62 0.64 -
P/EPS 0.00 4.74 3.60 3.41 1.68 7.16 -199.50 -
EY 0.00 21.11 27.80 29.36 59.43 13.96 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.16 1.27 1.49 1.18 0.87 0.97 118.20%

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