[CITAGLB] QoQ Quarter Result on 28-Feb-2015 [#2]

Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -6.56%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/07/14 CAGR
Revenue 102,882 112,990 92,162 86,373 59,897 19,602 62,690 44.95%
PBT 4,333 6,515 8,100 5,883 6,269 2,381 9,735 -45.48%
Tax -72 -1,409 -3,728 -821 -795 -53 -1,694 -90.62%
NP 4,261 5,106 4,372 5,062 5,474 2,328 8,041 -37.87%
-
NP to SH 4,440 5,370 4,349 5,115 5,474 2,328 8,041 -35.92%
-
Tax Rate 1.66% 21.63% 46.02% 13.96% 12.68% 2.23% 17.40% -
Total Cost 98,621 107,884 87,790 81,311 54,423 17,274 54,649 55.65%
-
Net Worth 263,788 260,524 238,817 239,208 195,196 140,058 134,323 65.83%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/07/14 CAGR
Net Worth 263,788 260,524 238,817 239,208 195,196 140,058 134,323 65.83%
NOSH 261,176 265,841 251,387 254,477 212,170 189,268 184,004 30.01%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/07/14 CAGR
NP Margin 4.14% 4.52% 4.74% 5.86% 9.14% 11.88% 12.83% -
ROE 1.68% 2.06% 1.82% 2.14% 2.80% 1.66% 5.99% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/07/14 CAGR
RPS 39.39 42.50 36.66 33.94 28.23 10.36 34.07 11.48%
EPS 1.70 1.68 1.73 2.01 2.58 1.23 4.37 -50.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.95 0.94 0.92 0.74 0.73 27.54%
Adjusted Per Share Value based on latest NOSH - 254,477
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/07/14 CAGR
RPS 24.18 26.56 21.66 20.30 14.08 4.61 14.73 44.98%
EPS 1.04 1.26 1.02 1.20 1.29 0.55 1.89 -36.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.6123 0.5613 0.5622 0.4588 0.3292 0.3157 65.83%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/07/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 31/07/14 -
Price 1.35 1.23 1.67 1.50 1.87 2.24 1.63 -
P/RPS 3.43 2.89 4.56 4.42 6.62 21.63 4.78 -22.02%
P/EPS 79.41 60.89 96.53 74.63 72.48 182.11 37.30 76.17%
EY 1.26 1.64 1.04 1.34 1.38 0.55 2.68 -43.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.26 1.76 1.60 2.03 3.03 2.23 -31.73%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/07/14 CAGR
Date 28/01/16 22/10/15 28/07/15 23/04/15 27/01/15 28/10/14 25/09/14 -
Price 1.06 1.43 1.43 1.52 1.51 2.57 2.12 -
P/RPS 2.69 3.36 3.90 4.48 5.35 24.81 6.22 -46.64%
P/EPS 62.35 70.79 82.66 75.62 58.53 208.94 48.51 20.69%
EY 1.60 1.41 1.21 1.32 1.71 0.48 2.06 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.46 1.51 1.62 1.64 3.47 2.90 -53.29%

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