[CAPITALA] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -103.41%
YoY- -102.61%
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 7,779,604 7,052,963 5,000,188 4,137,321 3,928,678 3,835,183 3,587,462 13.76%
PBT 1,780,935 1,513,828 1,820,123 -219,637 415,613 269,565 649,606 18.29%
Tax 432,027 -355,728 -249,553 206,266 96,658 -70,942 -163,406 -
NP 2,212,962 1,158,100 1,570,570 -13,371 512,271 198,623 486,200 28.71%
-
NP to SH 2,419,361 1,267,320 1,573,081 -13,371 512,271 198,623 486,200 30.64%
-
Tax Rate -24.26% 23.50% 13.71% - -23.26% 26.32% 25.15% -
Total Cost 5,566,642 5,894,863 3,429,618 4,150,692 3,416,407 3,636,560 3,101,262 10.23%
-
Net Worth 8,622,292 6,216,071 5,958,218 3,663,654 5,178,391 4,867,662 5,444,987 7.95%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,336,789 - - - - - - -
Div Payout % 55.25% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,622,292 6,216,071 5,958,218 3,663,654 5,178,391 4,867,662 5,444,987 7.95%
NOSH 3,341,974 3,341,974 2,784,214 2,674,200 2,784,081 2,797,507 2,778,054 3.12%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 28.45% 16.42% 31.41% -0.32% 13.04% 5.18% 13.55% -
ROE 28.06% 20.39% 26.40% -0.36% 9.89% 4.08% 8.93% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 232.78 211.04 179.59 154.71 141.11 137.09 129.14 10.31%
EPS 72.40 37.90 56.50 -0.50 18.40 7.10 17.50 26.68%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 1.86 2.14 1.37 1.86 1.74 1.96 4.68%
Adjusted Per Share Value based on latest NOSH - 2,778,986
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 186.93 169.47 120.15 99.41 94.40 92.15 86.20 13.76%
EPS 58.13 30.45 37.80 -0.32 12.31 4.77 11.68 30.64%
DPS 32.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0718 1.4936 1.4316 0.8803 1.2443 1.1696 1.3083 7.95%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.16 3.45 2.79 1.28 2.53 2.56 3.02 -
P/RPS 1.36 1.63 1.55 0.83 1.79 1.87 2.34 -8.64%
P/EPS 4.37 9.10 4.94 -256.00 13.75 36.06 17.26 -20.45%
EY 22.91 10.99 20.25 -0.39 7.27 2.77 5.80 25.71%
DY 12.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.85 1.30 0.93 1.36 1.47 1.54 -3.80%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 22/11/12 -
Price 2.98 3.17 2.71 1.33 2.46 2.51 2.85 -
P/RPS 1.28 1.50 1.51 0.86 1.74 1.83 2.21 -8.69%
P/EPS 4.12 8.36 4.80 -266.00 13.37 35.35 16.28 -20.45%
EY 24.29 11.96 20.85 -0.38 7.48 2.83 6.14 25.74%
DY 13.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.70 1.27 0.97 1.32 1.44 1.45 -3.64%

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