[CAP] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 20.59%
YoY- -57.59%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 0 0 0 374,829 514,376 414,677 0 -
PBT -221 -261 -580,878 80,170 131,124 105,724 0 -
Tax 0 0 0 -38,916 -33,838 -28,536 0 -
NP -221 -261 -580,878 41,254 97,285 77,188 0 -
-
NP to SH -221 -261 -580,878 41,254 97,285 77,188 0 -
-
Tax Rate - - - 48.54% 25.81% 26.99% - -
Total Cost 221 261 580,878 333,574 417,090 337,489 0 -
-
Net Worth -131,431 -131,431 -65,162 0 0 312,611 0 -
Dividend
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth -131,431 -131,431 -65,162 0 0 312,611 0 -
NOSH 131,431,767 131,431,767 130,325,198 1,151,237 599,851 578,910 0 -
Ratio Analysis
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.00% 0.00% 0.00% 11.01% 18.91% 18.61% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 24.69% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.00 0.00 0.00 32.56 85.75 71.63 0.00 -
EPS 0.00 0.00 -0.45 3.60 8.53 13.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.001 -0.001 -0.0005 0.00 0.00 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,162,968
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.00 0.00 0.00 27.52 37.77 30.45 0.00 -
EPS -0.02 -0.02 -42.65 3.03 7.14 5.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0965 -0.0965 -0.0478 0.00 0.00 0.2295 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 31/03/17 30/09/15 30/09/14 30/09/13 - -
Price 0.01 0.01 0.03 0.125 0.325 0.335 0.00 -
P/RPS 0.00 0.00 0.00 0.38 0.38 0.47 0.00 -
P/EPS -5,938.19 -5,029.28 -6.73 3.49 2.00 2.51 0.00 -
EY -0.02 -0.02 -14.86 28.67 49.90 39.80 0.00 -
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 0.62 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 06/05/20 05/05/20 30/04/20 30/11/15 19/11/14 18/11/13 - -
Price 0.01 0.01 0.01 0.075 0.305 0.42 0.00 -
P/RPS 0.00 0.00 0.00 0.23 0.36 0.59 0.00 -
P/EPS -5,938.19 -5,029.28 -2.24 2.09 1.88 3.15 0.00 -
EY -0.02 -0.02 -44.57 47.78 53.17 31.75 0.00 -
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 0.78 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