[CAP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -80.28%
YoY--%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 443,572 311,008 200,623 92,198 344,413 0 0 -
PBT 113,301 79,293 46,321 18,741 86,436 0 0 -
Tax -33,646 -21,402 -13,083 -6,082 -22,246 0 0 -
NP 79,655 57,891 33,238 12,659 64,190 0 0 -
-
NP to SH 79,655 57,891 33,238 12,659 64,190 0 0 -
-
Tax Rate 29.70% 26.99% 28.24% 32.45% 25.74% - - -
Total Cost 363,917 253,117 167,385 79,539 280,223 0 0 -
-
Net Worth 36,676,829 312,611 295,062 28,482,749 18,763,231 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 36,676,829 312,611 295,062 28,482,749 18,763,231 0 0 -
NOSH 60,693,079 578,910 599,963 63,295,001 49,376,924 0 0 -
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.96% 18.61% 16.57% 13.73% 18.64% 0.00% 0.00% -
ROE 0.22% 18.52% 11.26% 0.04% 0.34% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.73 53.72 33.44 0.15 0.70 0.00 0.00 -
EPS 13.44 10.00 5.54 0.02 0.13 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6043 0.54 0.4918 0.45 0.38 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,295,001
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.57 22.84 14.73 6.77 25.29 0.00 0.00 -
EPS 5.85 4.25 2.44 0.93 4.71 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.9293 0.2295 0.2166 20.9129 13.7765 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 - - - -
Price 0.375 0.335 0.34 0.365 0.00 0.00 0.00 -
P/RPS 51.31 0.62 1.02 250.58 0.00 0.00 0.00 -
P/EPS 285.73 3.35 6.14 1,825.00 0.00 0.00 0.00 -
EY 0.35 29.85 16.29 0.05 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.69 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 19/08/13 27/05/13 23/01/13 - - -
Price 0.29 0.42 0.355 0.38 0.00 0.00 0.00 -
P/RPS 39.68 0.78 1.06 260.87 0.00 0.00 0.00 -
P/EPS 220.97 4.20 6.41 1,900.00 0.00 0.00 0.00 -
EY 0.45 23.81 15.61 0.05 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 0.72 0.84 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