[CAP] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -2350.69%
YoY- -282.27%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 0 0 0 205,281 214,450 206,198 134,080 -
PBT -352 -670,302 -580,878 -49,078 -944 6,410 25,568 -
Tax 0 0 0 -28,037 -2,202 -3,218 -6,448 -
NP -352 -670,302 -580,878 -77,115 -3,146 3,192 19,120 -
-
NP to SH -352 -670,302 -580,878 -77,115 -3,146 3,192 19,120 -
-
Tax Rate - - - - - 50.20% 25.22% -
Total Cost 352 670,302 580,878 282,396 217,597 203,006 114,960 -97.88%
-
Net Worth -131,431 0 -65,162 449,837 457,839 608,076 525,799 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth -131,431 0 -65,162 449,837 457,839 608,076 525,799 -
NOSH 131,431,767 131,431,767 130,325,198 1,285,250 1,179,999 1,595,999 1,194,999 2189.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.00% 0.00% 0.00% -37.57% -1.47% 1.55% 14.26% -
ROE 0.00% 0.00% 0.00% -17.14% -0.69% 0.52% 3.64% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.00 0.00 0.00 15.97 18.17 12.92 11.22 -
EPS 0.00 -0.51 -0.45 -6.00 -0.27 0.20 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.001 0.00 -0.0005 0.35 0.388 0.381 0.44 -
Adjusted Per Share Value based on latest NOSH - 1,305,200
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.00 0.00 0.00 15.07 15.75 15.14 9.84 -
EPS -0.03 -49.22 -42.65 -5.66 -0.23 0.23 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0965 0.00 -0.0478 0.3303 0.3362 0.4465 0.3861 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.01 0.01 0.03 0.025 0.03 0.03 0.06 -
P/RPS 0.00 0.00 0.00 0.16 0.17 0.23 0.53 -
P/EPS -3,733.86 -1.96 -6.73 -0.42 -11.25 15.00 3.75 -
EY -0.03 -51.00 -14.86 -240.00 -8.89 6.67 26.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.07 0.08 0.08 0.14 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 05/05/20 30/04/20 30/04/20 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.01 0.01 0.01 0.025 0.025 0.035 0.055 -
P/RPS 0.00 0.00 0.00 0.16 0.14 0.27 0.49 -
P/EPS -3,733.86 -1.96 -2.24 -0.42 -9.38 17.50 3.44 -
EY -0.03 -51.00 -44.57 -240.00 -10.67 5.71 29.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.07 0.06 0.09 0.13 -

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