[CAPITALA] QoQ 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- -115.99%
YoY- 80.16%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,231,447 3,151,131 2,529,713 2,368,185 1,960,851 1,465,435 811,784 200.32%
PBT -549,981 937,105 29,890 175,422 -1,153,824 -1,114,473 -1,076,464 -36.06%
Tax 81,245 -7,743 -3,876 -3,065 10,443 -6,377 -745 -
NP -468,736 929,362 26,014 172,357 -1,143,381 -1,120,850 -1,077,209 -42.54%
-
NP to SH -178,823 1,118,281 57,095 256,197 -901,313 -931,224 -903,791 -66.01%
-
Tax Rate - 0.83% 12.97% 1.75% - - - -
Total Cost 4,700,183 2,221,769 2,503,699 2,195,828 3,104,232 2,586,285 1,888,993 83.51%
-
Net Worth -8,386,444 -8,159,657 -5,424,025 -5,784,892 -6,883,997 -5,345,221 -4,211,348 58.21%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth -8,386,444 -8,159,657 -5,424,025 -5,784,892 -6,883,997 -5,345,221 -4,211,348 58.21%
NOSH 4,214,011 4,168,461 4,053,425 4,161,793 4,161,793 4,161,793 4,161,756 0.83%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -11.08% 29.49% 1.03% 7.28% -58.31% -76.49% -132.70% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 100.91 77.62 62.03 56.90 48.42 36.19 20.05 193.39%
EPS -4.30 27.50 1.40 6.20 -22.30 -23.00 -22.30 -66.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.00 -2.01 -1.33 -1.39 -1.70 -1.32 -1.04 54.58%
Adjusted Per Share Value based on latest NOSH - 4,214,011
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 99.45 74.06 59.46 55.66 46.09 34.44 19.08 200.31%
EPS -4.20 26.28 1.34 6.02 -21.18 -21.89 -21.24 -66.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.9711 -1.9178 -1.2748 -1.3597 -1.618 -1.2563 -0.9898 58.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.97 0.81 0.77 0.625 0.625 0.61 0.735 -
P/RPS 0.96 1.04 1.24 1.10 1.29 1.69 3.67 -59.06%
P/EPS -22.75 2.94 55.00 10.15 -2.81 -2.65 -3.29 262.53%
EY -4.40 34.01 1.82 9.85 -35.61 -37.70 -30.37 -72.38%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 31/05/23 28/02/23 30/11/22 26/08/22 26/05/22 -
Price 0.87 0.955 0.78 0.69 0.59 0.625 0.665 -
P/RPS 0.86 1.23 1.26 1.21 1.22 1.73 3.32 -59.33%
P/EPS -20.40 3.47 55.71 11.21 -2.65 -2.72 -2.98 260.10%
EY -4.90 28.85 1.79 8.92 -37.73 -36.79 -33.56 -72.23%
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