[CAPITALA] QoQ TTM Result on 30-Sep-2015 [#3]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1336.83%
YoY- -164.91%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 7,006,283 6,707,552 6,305,089 5,615,514 5,416,835 5,402,932 5,408,537 18.85%
PBT 1,319,995 1,114,946 214,874 -611,625 -123,458 83,093 23,626 1365.05%
Tax 47,295 153,489 325,950 169,742 92,704 10,281 60,136 -14.80%
NP 1,367,290 1,268,435 540,824 -441,883 -30,754 93,374 83,762 544.58%
-
NP to SH 1,368,290 1,269,200 540,738 -441,883 -30,754 93,374 83,762 544.90%
-
Tax Rate -3.58% -13.77% -151.69% - - -12.37% -254.53% -
Total Cost 5,638,993 5,439,117 5,764,265 6,057,397 5,447,589 5,309,558 5,324,775 3.89%
-
Net Worth 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 14.50%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 14.50%
NOSH 2,781,438 2,786,644 2,784,914 2,778,986 2,793,413 2,765,388 2,782,526 -0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 19.52% 18.91% 8.58% -7.87% -0.57% 1.73% 1.55% -
ROE 24.47% 25.30% 12.14% -11.61% -0.64% 2.01% 1.84% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 251.89 240.70 226.40 202.07 193.91 195.38 194.38 18.87%
EPS 49.19 45.55 19.42 -15.90 -1.10 3.38 3.01 545.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.80 1.60 1.37 1.71 1.68 1.64 14.53%
Adjusted Per Share Value based on latest NOSH - 2,778,986
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 164.64 157.62 148.16 131.96 127.29 126.96 127.09 18.85%
EPS 32.15 29.82 12.71 -10.38 -0.72 2.19 1.97 544.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3138 1.1787 1.0471 0.8947 1.1225 1.0917 1.0723 14.51%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.60 1.83 1.29 1.28 1.54 2.38 2.72 -
P/RPS 1.03 0.76 0.57 0.63 0.79 1.22 1.40 -18.51%
P/EPS 5.29 4.02 6.64 -8.05 -139.88 70.49 90.36 -84.94%
EY 18.92 24.89 15.05 -12.42 -0.71 1.42 1.11 563.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.02 0.81 0.93 0.90 1.42 1.66 -15.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 -
Price 2.99 2.12 1.39 1.33 0.78 2.08 2.70 -
P/RPS 1.19 0.88 0.61 0.66 0.40 1.06 1.39 -9.84%
P/EPS 6.08 4.65 7.16 -8.36 -70.85 61.60 89.69 -83.40%
EY 16.45 21.48 13.97 -11.96 -1.41 1.62 1.11 504.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.18 0.87 0.97 0.46 1.24 1.65 -6.57%

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