[CAPITALA] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 51.9%
YoY- -29.85%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 9,247,044 11,524,108 10,220,728 8,906,216 6,797,176 5,187,324 5,209,744 10.02%
PBT -3,868,616 857,224 4,777,356 2,565,312 4,373,484 773,196 535,328 -
Tax 55,320 -450,788 -415,992 -228,320 -865,716 -175,872 23,548 15.28%
NP -3,813,296 406,436 4,361,364 2,336,992 3,507,768 597,324 558,876 -
-
NP to SH -3,215,380 384,356 4,567,940 2,463,240 3,511,172 597,324 558,876 -
-
Tax Rate - 52.59% 8.71% 8.90% 19.79% 22.75% -4.40% -
Total Cost 13,060,340 11,117,672 5,859,364 6,569,224 3,289,408 4,590,000 4,650,868 18.75%
-
Net Worth 2,974,356 8,254,676 0 6,048,972 5,015,959 4,645,853 5,057,827 -8.46%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 12,031,106 - - - - - -
Div Payout % - 3,130.20% - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,974,356 8,254,676 0 6,048,972 5,015,959 4,645,853 5,057,827 -8.46%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 2,786,644 2,765,388 2,794,380 3.02%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -41.24% 3.53% 42.67% 26.24% 51.61% 11.52% 10.73% -
ROE -108.10% 4.66% 0.00% 40.72% 70.00% 12.86% 11.05% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 276.69 344.83 305.83 266.50 243.92 187.58 186.44 6.79%
EPS -96.40 11.60 136.80 73.60 126.00 21.60 20.00 -
DPS 0.00 360.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 2.47 0.00 1.81 1.80 1.68 1.81 -11.14%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 222.19 276.90 245.58 214.00 163.32 124.64 125.18 10.02%
EPS -77.26 9.24 109.76 59.19 84.37 14.35 13.43 -
DPS 0.00 289.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7147 1.9834 0.00 1.4535 1.2052 1.1163 1.2153 -8.46%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.79 2.66 3.93 3.14 1.83 2.38 2.55 -
P/RPS 0.29 0.77 1.29 0.00 0.75 1.27 1.37 -22.78%
P/EPS -0.82 23.13 2.88 0.00 1.45 11.02 12.75 -
EY -121.79 4.32 34.78 0.00 68.85 9.08 7.84 -
DY 0.00 135.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.08 0.00 3.14 1.02 1.42 1.41 -7.37%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 08/07/20 29/05/19 24/05/18 25/05/17 26/05/16 28/05/15 20/05/14 -
Price 0.855 2.63 3.23 3.13 2.12 2.08 2.33 -
P/RPS 0.31 0.76 1.06 0.00 0.87 1.11 1.25 -20.71%
P/EPS -0.89 22.87 2.36 0.00 1.68 9.63 11.65 -
EY -112.53 4.37 42.32 0.00 59.43 10.38 8.58 -
DY 0.00 136.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 0.00 3.13 1.18 1.24 1.29 -4.80%

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