[CAPITALA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -103.41%
YoY- -102.61%
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,323,371 1,699,294 6,297,658 4,137,321 2,621,650 1,296,831 5,415,744 -27.80%
PBT 1,347,516 1,093,371 215,150 -219,637 242,061 193,299 22,701 1425.48%
Tax -127,999 -216,429 326,130 206,266 150,297 -43,968 60,135 -
NP 1,219,517 876,942 541,280 -13,371 392,358 149,331 82,836 501.66%
-
NP to SH 1,220,244 877,793 541,194 -13,371 392,358 149,331 82,836 501.90%
-
Tax Rate 9.50% 19.79% -151.58% - -62.09% 22.75% -264.90% -
Total Cost 2,103,854 822,352 5,756,378 4,150,692 2,229,292 1,147,500 5,332,908 -46.24%
-
Net Worth 5,586,993 5,015,959 4,461,542 3,663,654 4,758,384 4,645,853 4,528,367 15.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 5,586,993 5,015,959 4,461,542 3,663,654 4,758,384 4,645,853 4,528,367 15.04%
NOSH 2,779,598 2,786,644 2,788,463 2,674,200 2,782,680 2,765,388 2,761,200 0.44%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 36.70% 51.61% 8.59% -0.32% 14.97% 11.52% 1.53% -
ROE 21.84% 17.50% 12.13% -0.36% 8.25% 3.21% 1.83% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 119.56 60.98 225.85 154.71 94.21 46.90 196.14 -28.12%
EPS 43.90 31.50 19.40 -0.50 14.10 5.40 3.00 499.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.80 1.60 1.37 1.71 1.68 1.64 14.53%
Adjusted Per Share Value based on latest NOSH - 2,778,986
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 77.25 39.50 146.38 96.17 60.94 30.14 125.88 -27.80%
EPS 28.36 20.40 12.58 -0.31 9.12 3.47 1.93 500.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2986 1.1659 1.037 0.8516 1.106 1.0799 1.0526 15.04%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.60 1.83 1.29 1.28 1.54 2.38 2.72 -
P/RPS 2.17 3.00 0.57 0.83 1.63 5.08 1.39 34.61%
P/EPS 5.92 5.81 6.65 -256.00 10.92 44.07 90.67 -83.81%
EY 16.88 17.21 15.05 -0.39 9.16 2.27 1.10 518.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.02 0.81 0.93 0.90 1.42 1.66 -15.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 -
Price 2.99 2.12 1.39 1.33 0.78 2.08 2.70 -
P/RPS 2.50 3.48 0.62 0.86 0.83 4.44 1.38 48.66%
P/EPS 6.81 6.73 7.16 -266.00 5.53 38.52 90.00 -82.13%
EY 14.68 14.86 13.96 -0.38 18.08 2.60 1.11 460.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.18 0.87 0.97 0.46 1.24 1.65 -6.57%

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