[CAPITALA] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 162.74%
YoY- -22.59%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,178,806 4,604,905 3,323,371 2,621,650 2,613,352 2,547,041 2,349,959 14.06%
PBT 1,468,902 1,028,203 1,347,516 242,061 389,146 244,453 387,680 24.84%
Tax -63,724 -304,007 -127,999 150,297 117,727 -81,312 -62,113 0.42%
NP 1,405,178 724,196 1,219,517 392,358 506,873 163,141 325,567 27.58%
-
NP to SH 1,503,353 762,397 1,220,244 392,358 506,873 163,141 325,567 29.02%
-
Tax Rate 4.34% 29.57% 9.50% -62.09% -30.25% 33.26% 16.02% -
Total Cost 3,773,628 3,880,709 2,103,854 2,229,292 2,106,479 2,383,900 2,024,392 10.93%
-
Net Worth 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 2,779,058 19.80%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 2,779,058 19.80%
NOSH 3,341,974 3,341,974 2,779,598 2,782,680 2,785,016 2,765,101 2,779,058 3.12%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 27.13% 15.73% 36.70% 14.97% 19.40% 6.41% 13.85% -
ROE 18.29% 13.34% 21.84% 8.25% 9.73% 3.58% 11.72% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 154.96 137.79 119.56 94.21 93.84 92.11 84.56 10.61%
EPS 45.00 22.80 43.90 14.10 18.20 5.90 11.70 25.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 1.71 2.01 1.71 1.87 1.65 1.00 16.17%
Adjusted Per Share Value based on latest NOSH - 2,793,413
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 124.44 110.65 79.85 62.99 62.79 61.20 56.47 14.06%
EPS 36.12 18.32 29.32 9.43 12.18 3.92 7.82 29.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9754 1.3732 1.3424 1.1433 1.2514 1.0963 0.6678 19.80%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.99 3.25 2.60 1.54 2.30 3.19 3.57 -
P/RPS 1.93 2.36 2.17 1.63 2.45 3.46 4.22 -12.21%
P/EPS 6.65 14.25 5.92 10.92 12.64 54.07 30.47 -22.39%
EY 15.04 7.02 16.88 9.16 7.91 1.85 3.28 28.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.90 1.29 0.90 1.23 1.93 3.57 -16.37%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 28/08/12 -
Price 3.44 3.33 2.99 0.78 2.38 2.98 3.55 -
P/RPS 2.22 2.42 2.50 0.83 2.54 3.24 4.20 -10.07%
P/EPS 7.65 14.60 6.81 5.53 13.08 50.51 30.30 -20.49%
EY 13.08 6.85 14.68 18.08 7.65 1.98 3.30 25.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.95 1.49 0.46 1.27 1.81 3.55 -14.35%

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