[CAPITALA] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -15.21%
YoY- 136.42%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 14,771,722 9,912,291 5,680,844 2,529,713 6,606,255 4,238,070 2,277,219 246.63%
PBT 533,410 417,014 966,995 29,890 -3,169,339 -3,344,761 -2,190,937 -
Tax -25,817 69,626 -11,619 -3,876 256 3,321 -7,122 135.42%
NP 507,593 486,640 955,376 26,014 -3,169,083 -3,341,440 -2,198,059 -
-
NP to SH 836,986 996,553 1,175,376 57,095 -2,480,132 -2,736,329 -1,835,016 -
-
Tax Rate 4.84% -16.70% 1.20% 12.97% - - - -
Total Cost 14,264,129 9,425,651 4,725,468 2,503,699 9,775,338 7,579,510 4,475,278 116.12%
-
Net Worth -8,659,847 -8,386,444 -8,159,657 -5,424,025 -5,784,892 -6,883,997 -5,345,221 37.82%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth -8,659,847 -8,386,444 -8,159,657 -5,424,025 -5,784,892 -6,883,997 -5,345,221 37.82%
NOSH 4,254,582 4,214,011 4,168,461 4,053,425 4,161,793 4,161,793 4,161,793 1.47%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.44% 4.91% 16.82% 1.03% -47.97% -78.84% -96.52% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 349.68 236.39 139.94 62.03 158.74 104.66 56.24 237.00%
EPS 20.00 23.90 29.00 1.40 -61.20 -67.70 -45.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.05 -2.00 -2.01 -1.33 -1.39 -1.70 -1.32 34.00%
Adjusted Per Share Value based on latest NOSH - 4,214,011
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 347.19 232.97 133.52 59.46 155.27 99.61 53.52 246.64%
EPS 19.67 23.42 27.63 1.34 -58.29 -64.31 -43.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.0354 -1.9711 -1.9178 -1.2748 -1.3597 -1.618 -1.2563 37.82%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.825 0.97 0.81 0.77 0.625 0.625 0.61 -
P/RPS 0.24 0.41 0.58 1.24 0.39 0.60 1.08 -63.21%
P/EPS 4.16 4.08 2.80 55.00 -1.05 -0.92 -1.35 -
EY 24.02 24.50 35.75 1.82 -95.35 -108.12 -74.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 29/08/23 31/05/23 28/02/23 30/11/22 26/08/22 -
Price 0.69 0.87 0.955 0.78 0.69 0.59 0.625 -
P/RPS 0.20 0.37 0.68 1.26 0.43 0.56 1.11 -67.99%
P/EPS 3.48 3.66 3.30 55.71 -1.16 -0.87 -1.38 -
EY 28.72 27.32 30.32 1.79 -86.37 -114.53 -72.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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