[CAPITALA] QoQ TTM Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 7.81%
YoY- 4549.14%
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 7,473,549 6,946,289 7,177,288 7,006,283 6,707,552 6,305,089 5,615,514 20.97%
PBT 1,718,001 2,170,044 2,255,361 1,319,995 1,114,946 214,874 -611,625 -
Tax 25,327 -134,022 -129,870 47,295 153,489 325,950 169,742 -71.83%
NP 1,743,328 2,036,022 2,125,491 1,367,290 1,268,435 540,824 -441,883 -
-
NP to SH 1,777,140 2,039,123 2,127,916 1,368,290 1,269,200 540,738 -441,883 -
-
Tax Rate -1.47% 6.18% 5.76% -3.58% -13.77% -151.69% - -
Total Cost 5,730,221 4,910,267 5,051,797 5,638,993 5,439,117 5,764,265 6,057,397 -3.63%
-
Net Worth 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 36.12%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 36.12%
NOSH 3,341,974 2,782,974 2,786,566 2,781,438 2,786,644 2,784,914 2,778,986 13.07%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 23.33% 29.31% 29.61% 19.52% 18.91% 8.58% -7.87% -
ROE 29.38% 30.79% 35.68% 24.47% 25.30% 12.14% -11.61% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 223.63 249.60 257.57 251.89 240.70 226.40 202.07 6.98%
EPS 53.18 73.27 76.36 49.19 45.55 19.42 -15.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 2.38 2.14 2.01 1.80 1.60 1.37 20.38%
Adjusted Per Share Value based on latest NOSH - 2,781,438
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 179.58 166.91 172.46 168.35 161.17 151.50 134.93 20.97%
EPS 42.70 49.00 51.13 32.88 30.50 12.99 -10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4535 1.5915 1.4329 1.3433 1.2052 1.0707 0.9148 36.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.14 2.29 2.79 2.60 1.83 1.29 1.28 -
P/RPS 1.40 0.92 1.08 1.03 0.76 0.57 0.63 70.20%
P/EPS 5.90 3.13 3.65 5.29 4.02 6.64 -8.05 -
EY 16.94 32.00 27.37 18.92 24.89 15.05 -12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.96 1.30 1.29 1.02 0.81 0.93 51.19%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 -
Price 3.13 2.76 2.71 2.99 2.12 1.39 1.33 -
P/RPS 1.40 1.11 1.05 1.19 0.88 0.61 0.66 65.01%
P/EPS 5.89 3.77 3.55 6.08 4.65 7.16 -8.36 -
EY 16.99 26.55 28.18 16.45 21.48 13.97 -11.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.16 1.27 1.49 1.18 0.87 0.97 47.01%

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