[CAPITALA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.29%
YoY- 90.9%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 12,040,274 11,524,108 10,603,755 10,372,805 10,357,612 10,220,728 9,709,721 15.46%
PBT 16,342 857,224 1,364,710 2,374,580 2,937,804 4,777,356 2,087,778 -96.09%
Tax 273,220 -450,788 346,695 576,036 -127,448 -415,992 -495,774 -
NP 289,562 406,436 1,711,405 2,950,616 2,810,356 4,361,364 1,592,004 -67.99%
-
NP to SH 220,402 384,356 1,979,972 3,225,814 3,006,706 4,567,940 1,639,649 -73.85%
-
Tax Rate -1,671.89% 52.59% -25.40% -24.26% 4.34% 8.71% 23.75% -
Total Cost 11,750,712 11,117,672 8,892,350 7,422,189 7,547,256 5,859,364 8,117,717 28.05%
-
Net Worth 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 0 6,383,170 12.23%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 12,031,106 401,036 1,782,386 - - - -
Div Payout % - 3,130.20% 20.25% 55.25% - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 0 6,383,170 12.23%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.40% 3.53% 16.14% 28.45% 27.13% 42.67% 16.40% -
ROE 2.91% 4.66% 31.85% 37.41% 36.57% 0.00% 25.69% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 360.27 344.83 317.29 310.38 309.92 305.83 290.54 15.46%
EPS 6.60 11.60 59.20 96.53 90.00 136.80 49.10 -73.85%
DPS 0.00 360.00 12.00 53.33 0.00 0.00 0.00 -
NAPS 2.27 2.47 1.86 2.58 2.46 0.00 1.91 12.23%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 289.30 276.90 254.79 249.24 248.87 245.58 233.31 15.46%
EPS 5.30 9.24 47.57 77.51 72.25 109.76 39.40 -73.84%
DPS 0.00 289.08 9.64 42.83 0.00 0.00 0.00 -
NAPS 1.8228 1.9834 1.4936 2.0718 1.9754 0.00 1.5338 12.23%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.73 2.66 2.97 3.16 2.99 3.93 3.35 -
P/RPS 0.76 0.77 0.94 1.02 0.96 1.29 1.15 -24.18%
P/EPS 41.40 23.13 5.01 3.27 3.32 2.88 6.83 233.54%
EY 2.42 4.32 19.95 30.55 30.09 34.78 14.65 -69.99%
DY 0.00 135.34 4.04 16.88 0.00 0.00 0.00 -
P/NAPS 1.20 1.08 1.60 1.22 1.22 0.00 1.75 -22.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 29/11/18 30/08/18 24/05/18 27/02/18 -
Price 1.80 2.63 3.04 2.98 3.44 3.23 4.46 -
P/RPS 0.50 0.76 0.96 0.96 1.11 1.06 1.54 -52.85%
P/EPS 27.29 22.87 5.13 3.09 3.82 2.36 9.09 108.52%
EY 3.66 4.37 19.49 32.39 26.15 42.32 11.00 -52.07%
DY 0.00 136.88 3.95 17.90 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 1.63 1.16 1.40 0.00 2.34 -51.61%

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