[CAPITALA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 621.09%
YoY- 6.88%
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,297,658 5,516,428 5,243,300 5,187,324 5,415,744 5,238,237 5,226,704 13.19%
PBT 215,150 -292,849 484,122 773,196 22,701 554,150 778,292 -57.46%
Tax 326,130 275,021 300,594 -175,872 60,135 128,877 235,454 24.18%
NP 541,280 -17,828 784,716 597,324 82,836 683,028 1,013,746 -34.10%
-
NP to SH 541,194 -17,828 784,716 597,324 82,836 683,028 1,013,746 -34.11%
-
Tax Rate -151.58% - -62.09% 22.75% -264.90% -23.26% -30.25% -
Total Cost 5,756,378 5,534,256 4,458,584 4,590,000 5,332,908 4,555,209 4,212,958 23.06%
-
Net Worth 4,461,542 3,663,653 4,758,384 4,645,853 4,528,367 5,178,391 5,207,980 -9.77%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,461,542 3,663,653 4,758,384 4,645,853 4,528,367 5,178,391 5,207,980 -9.77%
NOSH 2,788,463 2,674,199 2,782,680 2,765,388 2,761,200 2,784,081 2,785,016 0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.59% -0.32% 14.97% 11.52% 1.53% 13.04% 19.40% -
ROE 12.13% -0.49% 16.49% 12.86% 1.83% 13.19% 19.47% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 225.85 206.28 188.43 187.58 196.14 188.15 187.67 13.10%
EPS 19.40 -0.67 28.20 21.60 3.00 24.53 36.40 -34.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.37 1.71 1.68 1.64 1.86 1.87 -9.84%
Adjusted Per Share Value based on latest NOSH - 2,765,388
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 151.32 132.55 125.99 124.64 130.13 125.86 125.59 13.19%
EPS 13.00 -0.43 18.86 14.35 1.99 16.41 24.36 -34.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.072 0.8803 1.1433 1.1163 1.0881 1.2443 1.2514 -9.77%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.29 1.28 1.54 2.38 2.72 2.53 2.30 -
P/RPS 0.57 0.62 0.82 1.27 1.39 1.34 1.23 -40.03%
P/EPS 6.65 -192.00 5.46 11.02 90.67 10.31 6.32 3.44%
EY 15.05 -0.52 18.31 9.08 1.10 9.70 15.83 -3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.93 0.90 1.42 1.66 1.36 1.23 -24.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 20/08/14 -
Price 1.39 1.33 0.78 2.08 2.70 2.46 2.38 -
P/RPS 0.62 0.64 0.41 1.11 1.38 1.31 1.27 -37.91%
P/EPS 7.16 -199.50 2.77 9.63 90.00 10.03 6.54 6.20%
EY 13.96 -0.50 36.15 10.38 1.11 9.97 15.29 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.46 1.24 1.65 1.32 1.27 -22.23%

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