[CAPITALA] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -22.68%
YoY- 199.64%
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 12,445,628 10,603,755 9,709,721 6,846,085 6,297,658 5,415,744 5,111,822 15.97%
PBT -549,755 1,364,710 2,087,778 1,704,691 215,150 22,701 361,235 -
Tax 263,792 346,695 -495,774 -86,133 326,130 60,135 889 158.14%
NP -285,963 1,711,405 1,592,004 1,618,558 541,280 82,836 362,124 -
-
NP to SH -303,722 1,979,972 1,639,649 1,621,659 541,194 82,836 362,124 -
-
Tax Rate - -25.40% 23.75% 5.05% -151.58% -264.90% -0.25% -
Total Cost 12,731,591 8,892,350 8,117,717 5,227,527 5,756,378 5,332,908 4,749,698 17.85%
-
Net Worth 4,444,825 6,216,071 6,383,170 6,623,478 4,461,542 4,528,367 5,002,502 -1.94%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 401,036 - - - - - -
Div Payout % - 20.25% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 4,444,825 6,216,071 6,383,170 6,623,478 4,461,542 4,528,367 5,002,502 -1.94%
NOSH 3,341,974 3,341,974 3,341,974 2,782,974 2,788,463 2,761,200 2,779,167 3.11%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -2.30% 16.14% 16.40% 23.64% 8.59% 1.53% 7.08% -
ROE -6.83% 31.85% 25.69% 24.48% 12.13% 1.83% 7.24% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 372.40 317.29 290.54 246.00 225.85 196.14 183.93 12.46%
EPS -9.10 59.20 49.10 58.30 19.40 3.00 13.00 -
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.86 1.91 2.38 1.60 1.64 1.80 -4.91%
Adjusted Per Share Value based on latest NOSH - 2,782,974
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 299.04 254.79 233.31 164.50 151.32 130.13 122.83 15.97%
EPS -7.30 47.57 39.40 38.97 13.00 1.99 8.70 -
DPS 0.00 9.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.068 1.4936 1.5338 1.5915 1.072 1.0881 1.202 -1.94%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.70 2.97 3.35 2.29 1.29 2.72 2.20 -
P/RPS 0.46 0.94 1.15 0.93 0.57 1.39 1.20 -14.76%
P/EPS -18.71 5.01 6.83 3.93 6.65 90.67 16.88 -
EY -5.35 19.95 14.65 25.45 15.05 1.10 5.92 -
DY 0.00 4.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.60 1.75 0.96 0.81 1.66 1.22 0.80%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 23/02/17 26/02/16 26/02/15 26/02/14 -
Price 1.11 3.04 4.46 2.76 1.39 2.70 2.38 -
P/RPS 0.30 0.96 1.54 1.12 0.62 1.38 1.29 -21.57%
P/EPS -12.21 5.13 9.09 4.74 7.16 90.00 18.27 -
EY -8.19 19.49 11.00 21.11 13.96 1.11 5.47 -
DY 0.00 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.63 2.34 1.16 0.87 1.65 1.32 -7.43%

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