[CAPITALA] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 38.74%
YoY- 53.32%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 14,771,722 12,280,476 10,009,880 8,324,184 6,606,255 4,955,193 3,290,236 171.40%
PBT 533,410 592,436 -11,407 -2,062,985 -3,169,339 -4,308,797 -4,266,486 -
Tax -25,817 66,561 -4,241 -2,875 256 -40,932 -50,150 -35.68%
NP 507,593 658,997 -15,648 -2,065,860 -3,169,083 -4,349,729 -4,316,636 -
-
NP to SH 836,986 1,252,750 530,260 -1,519,245 -2,480,131 -3,620,417 -3,606,107 -
-
Tax Rate 4.84% -11.24% - - - - - -
Total Cost 14,264,129 11,621,479 10,025,528 10,390,044 9,775,338 9,304,922 7,606,872 51.88%
-
Net Worth -8,659,847 -8,386,444 -8,159,657 -5,424,025 -5,784,892 -6,883,997 -5,345,221 37.82%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth -8,659,847 -8,386,444 -8,159,657 -5,424,025 -5,784,892 -6,883,997 -5,345,221 37.82%
NOSH 4,254,582 4,214,011 4,168,461 4,053,425 4,161,793 4,161,793 4,161,793 1.47%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.44% 5.37% -0.16% -24.82% -47.97% -87.78% -131.20% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 349.68 292.86 246.58 204.11 158.74 122.37 81.25 163.88%
EPS 19.81 29.88 13.06 -37.25 -59.59 -89.41 -89.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.05 -2.00 -2.01 -1.33 -1.39 -1.70 -1.32 34.00%
Adjusted Per Share Value based on latest NOSH - 4,053,425
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 341.69 284.06 231.54 192.55 152.81 114.62 76.11 171.39%
EPS 19.36 28.98 12.27 -35.14 -57.37 -83.74 -83.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.0031 -1.9399 -1.8874 -1.2546 -1.3381 -1.5924 -1.2364 37.82%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.825 0.97 0.81 0.77 0.625 0.625 0.61 -
P/RPS 0.24 0.33 0.33 0.38 0.39 0.51 0.75 -53.11%
P/EPS 4.16 3.25 6.20 -2.07 -1.05 -0.70 -0.68 -
EY 24.02 30.80 16.13 -48.38 -95.35 -143.05 -145.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 29/08/23 31/05/23 28/02/23 30/11/22 26/08/22 -
Price 0.69 0.87 0.955 0.78 0.69 0.59 0.625 -
P/RPS 0.20 0.30 0.39 0.38 0.43 0.48 0.77 -59.19%
P/EPS 3.48 2.91 7.31 -2.09 -1.16 -0.66 -0.70 -
EY 28.72 34.34 13.68 -47.76 -86.37 -151.54 -142.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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