[CAPITALA] QoQ 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- 58.39%
YoY- 487.82%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,936,769 1,686,676 1,623,550 1,699,294 2,167,768 1,515,671 1,324,819 28.66%
PBT 349,196 473,665 253,812 1,093,371 434,513 -461,701 48,763 269.31%
Tax 115,533 -121,196 88,070 -216,429 119,685 55,969 194,264 -29.16%
NP 464,729 352,469 341,882 876,942 554,198 -405,732 243,027 53.76%
-
NP to SH 465,319 353,894 342,117 877,793 554,198 -405,732 243,027 53.88%
-
Tax Rate -33.09% 25.59% -34.70% 19.79% -27.54% - -398.38% -
Total Cost 1,472,040 1,334,207 1,281,668 822,352 1,613,570 1,921,403 1,081,792 22.68%
-
Net Worth 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 24.22%
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 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 24.22%
NOSH 2,782,974 2,786,566 2,781,438 2,786,644 2,784,914 2,778,986 2,793,413 -0.24%
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 24.00% 20.90% 21.06% 51.61% 25.57% -26.77% 18.34% -
ROE 7.03% 5.93% 6.12% 17.50% 12.44% -10.66% 5.09% -
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 69.59 60.53 58.37 60.98 77.84 54.54 47.43 28.97%
EPS 16.70 12.70 12.30 31.50 19.90 -14.60 8.70 54.14%
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 46.54 40.53 39.01 40.83 52.09 36.42 31.83 28.67%
EPS 11.18 8.50 8.22 21.09 13.32 -9.75 5.84 53.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5915 1.4329 1.3433 1.2052 1.0707 0.9148 1.1478 24.22%
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 3.29 4.61 4.45 3.00 1.66 2.35 3.25 0.81%
P/EPS 13.70 21.97 21.14 5.81 6.48 -8.77 17.70 -15.63%
EY 7.30 4.55 4.73 17.21 15.43 -11.41 5.65 18.53%
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 3.97 4.48 5.12 3.48 1.79 2.44 1.64 79.80%
P/EPS 16.51 21.34 24.31 6.73 6.98 -9.11 8.97 49.91%
EY 6.06 4.69 4.11 14.86 14.32 -10.98 11.15 -33.27%
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