[CAPITALA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 84.94%
YoY- 4.53%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,732,271 1,015,148 686,815 298,217 3,136,274 2,869,821 2,430,724 -20.16%
PBT -3,768,068 -2,804,032 -1,692,519 -965,752 -5,583,674 -3,347,084 -2,179,259 43.91%
Tax -46,299 -2,046 -3,271 -10,470 -283,030 141,496 66,471 -
NP -3,814,367 -2,806,078 -1,695,790 -976,222 -5,866,704 -3,205,588 -2,112,788 48.10%
-
NP to SH -3,118,573 -2,234,484 -1,347,481 -767,422 -5,096,650 -2,656,226 -1,796,734 44.28%
-
Tax Rate - - - - - - - -
Total Cost 5,546,638 3,821,226 2,382,605 1,274,439 9,002,978 6,075,409 4,543,512 14.18%
-
Net Worth -3,118,442 -3,088,645 -2,287,885 -1,708,295 -1,236,530 1,169,690 2,038,604 -
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth -3,118,442 -3,088,645 -2,287,885 -1,708,295 -1,236,530 1,169,690 2,038,604 -
NOSH 3,898,052 3,898,052 3,898,052 3,812,188 3,341,974 3,341,974 3,341,974 10.77%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -220.19% -276.42% -246.91% -327.35% -187.06% -111.70% -86.92% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -227.09% -88.14% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.44 26.62 18.01 8.38 93.84 85.87 72.73 -27.92%
EPS -83.00 -59.40 -36.50 -21.60 -152.50 -79.50 -53.80 33.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.80 -0.81 -0.60 -0.48 -0.37 0.35 0.61 -
Adjusted Per Share Value based on latest NOSH - 3,812,188
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.07 23.48 15.89 6.90 72.55 66.38 56.23 -20.16%
EPS -72.14 -51.69 -31.17 -17.75 -117.89 -61.44 -41.56 44.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7213 -0.7144 -0.5292 -0.3951 -0.286 0.2706 0.4716 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.79 1.05 0.89 0.98 0.885 0.67 0.875 -
P/RPS 1.78 3.94 4.94 11.70 0.94 0.78 1.20 29.97%
P/EPS -0.99 -1.79 -2.52 -4.54 -0.58 -0.84 -1.63 -28.21%
EY -101.27 -55.81 -39.71 -22.00 -172.32 -118.63 -61.44 39.40%
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 1.91 1.43 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/11/21 10/09/21 27/05/21 29/03/21 24/11/20 25/08/20 -
Price 0.625 1.03 0.925 0.86 1.13 0.71 0.705 -
P/RPS 1.41 3.87 5.14 10.26 1.20 0.83 0.97 28.23%
P/EPS -0.78 -1.76 -2.62 -3.99 -0.74 -0.89 -1.31 -29.15%
EY -128.01 -56.89 -38.20 -25.07 -134.96 -111.94 -76.26 41.10%
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 2.03 1.16 -

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