[CAP] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -41.61%
YoY- -41.59%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 90,599 97,830 110,343 68,314 112,565 125,490 119,804 -16.95%
PBT 16,909 20,390 22,653 16,083 29,390 34,600 27,355 -27.37%
Tax -4,391 -7,007 -17,514 -4,098 -8,865 -9,188 -6,933 -26.18%
NP 12,518 13,383 5,139 11,985 20,525 25,412 20,422 -27.77%
-
NP to SH 12,518 13,383 5,139 11,985 20,525 25,412 20,422 -27.77%
-
Tax Rate 25.97% 34.36% 77.31% 25.48% 30.16% 26.55% 25.34% -
Total Cost 78,081 84,447 105,204 56,329 92,040 100,078 99,382 -14.81%
-
Net Worth 536,067 0 0 0 264,821 0 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 536,067 0 0 0 264,821 0 0 -
NOSH 1,165,363 1,162,968 600,581 599,739 599,143 600,519 599,068 55.64%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.82% 13.68% 4.66% 17.54% 18.23% 20.25% 17.05% -
ROE 2.34% 0.00% 0.00% 0.00% 7.75% 0.00% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.77 8.41 18.37 11.39 18.79 20.90 20.00 -46.66%
EPS 1.00 1.20 0.40 1.10 1.80 2.23 3.40 -55.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.00 0.00 0.00 0.442 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 599,739
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.65 7.18 8.10 5.02 8.26 9.21 8.80 -16.99%
EPS 0.92 0.98 0.38 0.88 1.51 1.87 1.50 -27.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3936 0.00 0.00 0.00 0.1944 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.08 0.125 0.35 0.355 0.27 0.325 0.31 -
P/RPS 1.03 1.49 1.91 3.12 1.44 1.56 1.55 -23.79%
P/EPS 7.45 10.86 40.90 17.76 7.88 7.68 9.09 -12.39%
EY 13.43 9.21 2.44 5.63 12.69 13.02 11.00 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.00 0.00 0.00 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 21/05/15 16/02/15 19/11/14 20/08/14 -
Price 0.065 0.075 0.275 0.45 0.23 0.305 0.315 -
P/RPS 0.84 0.89 1.50 3.95 1.22 1.46 1.58 -34.29%
P/EPS 6.05 6.52 32.14 22.52 6.71 7.21 9.24 -24.53%
EY 16.53 15.34 3.11 4.44 14.89 13.87 10.82 32.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.00 0.00 0.00 0.52 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