[CAPITALA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 62.2%
YoY- 487.82%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 6,846,085 5,000,188 3,323,371 1,699,294 6,297,658 4,137,321 2,621,650 89.08%
PBT 1,704,691 1,820,123 1,347,516 1,093,371 215,150 -219,637 242,061 265.24%
Tax -86,133 -249,553 -127,999 -216,429 326,130 206,266 150,297 -
NP 1,618,558 1,570,570 1,219,517 876,942 541,280 -13,371 392,358 156.11%
-
NP to SH 1,621,659 1,573,081 1,220,244 877,793 541,194 -13,371 392,358 156.43%
-
Tax Rate 5.05% 13.71% 9.50% 19.79% -151.58% - -62.09% -
Total Cost 5,227,527 3,429,618 2,103,854 822,352 5,756,378 4,150,692 2,229,292 76.04%
-
Net Worth 6,623,478 5,958,218 5,586,993 5,015,959 4,461,542 3,663,654 4,758,384 24.54%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,623,478 5,958,218 5,586,993 5,015,959 4,461,542 3,663,654 4,758,384 24.54%
NOSH 2,782,974 2,784,214 2,779,598 2,786,644 2,788,463 2,674,200 2,782,680 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 23.64% 31.41% 36.70% 51.61% 8.59% -0.32% 14.97% -
ROE 24.48% 26.40% 21.84% 17.50% 12.13% -0.36% 8.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 246.00 179.59 119.56 60.98 225.85 154.71 94.21 89.07%
EPS 58.30 56.50 43.90 31.50 19.40 -0.50 14.10 156.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.14 2.01 1.80 1.60 1.37 1.71 24.53%
Adjusted Per Share Value based on latest NOSH - 2,786,644
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 164.50 120.15 79.85 40.83 151.32 99.41 62.99 89.08%
EPS 38.97 37.80 29.32 21.09 13.00 -0.32 9.43 156.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5915 1.4316 1.3424 1.2052 1.072 0.8803 1.1433 24.54%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.29 2.79 2.60 1.83 1.29 1.28 1.54 -
P/RPS 0.93 1.55 2.17 3.00 0.57 0.83 1.63 -31.09%
P/EPS 3.93 4.94 5.92 5.81 6.65 -256.00 10.92 -49.24%
EY 25.45 20.25 16.88 17.21 15.05 -0.39 9.16 97.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.30 1.29 1.02 0.81 0.93 0.90 4.37%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 -
Price 2.76 2.71 2.99 2.12 1.39 1.33 0.78 -
P/RPS 1.12 1.51 2.50 3.48 0.62 0.86 0.83 22.00%
P/EPS 4.74 4.80 6.81 6.73 7.16 -266.00 5.53 -9.72%
EY 21.11 20.85 14.68 14.86 13.96 -0.38 18.08 10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.27 1.49 1.18 0.87 0.97 0.46 84.74%

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