[CAPITALA] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 262.78%
YoY- 210.7%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,604,905 3,323,371 2,621,650 2,613,352 2,547,041 2,349,959 2,135,056 13.65%
PBT 1,028,203 1,347,516 242,061 389,146 244,453 387,680 347,909 19.77%
Tax -304,007 -127,999 150,297 117,727 -81,312 -62,113 -71,721 27.18%
NP 724,196 1,219,517 392,358 506,873 163,141 325,567 276,188 17.41%
-
NP to SH 762,397 1,220,244 392,358 506,873 163,141 325,567 276,188 18.42%
-
Tax Rate 29.57% 9.50% -62.09% -30.25% 33.26% 16.02% 20.61% -
Total Cost 3,880,709 2,103,854 2,229,292 2,106,479 2,383,900 2,024,392 1,858,868 13.03%
-
Net Worth 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 2,779,058 3,894,250 6.59%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 2,779,058 3,894,250 6.59%
NOSH 3,341,974 2,779,598 2,782,680 2,785,016 2,765,101 2,779,058 2,761,880 3.22%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.73% 36.70% 14.97% 19.40% 6.41% 13.85% 12.94% -
ROE 13.34% 21.84% 8.25% 9.73% 3.58% 11.72% 7.09% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 137.79 119.56 94.21 93.84 92.11 84.56 77.30 10.10%
EPS 22.80 43.90 14.10 18.20 5.90 11.70 10.00 14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 2.01 1.71 1.87 1.65 1.00 1.41 3.26%
Adjusted Per Share Value based on latest NOSH - 2,781,477
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 108.23 78.11 61.62 61.42 59.86 55.23 50.18 13.65%
EPS 17.92 28.68 9.22 11.91 3.83 7.65 6.49 18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3432 1.3131 1.1184 1.2241 1.0723 0.6532 0.9153 6.59%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.25 2.60 1.54 2.30 3.19 3.57 3.52 -
P/RPS 2.36 2.17 1.63 2.45 3.46 4.22 4.55 -10.35%
P/EPS 14.25 5.92 10.92 12.64 54.07 30.47 35.20 -13.97%
EY 7.02 16.88 9.16 7.91 1.85 3.28 2.84 16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.29 0.90 1.23 1.93 3.57 2.50 -4.46%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 28/08/12 23/08/11 -
Price 3.33 2.99 0.78 2.38 2.98 3.55 3.62 -
P/RPS 2.42 2.50 0.83 2.54 3.24 4.20 4.68 -10.40%
P/EPS 14.60 6.81 5.53 13.08 50.51 30.30 36.20 -14.03%
EY 6.85 14.68 18.08 7.65 1.98 3.30 2.76 16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.49 0.46 1.27 1.81 3.55 2.57 -4.49%

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