[CAPITALA] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -65.83%
YoY- 15.88%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 9,912,291 4,238,070 1,015,148 2,869,821 9,086,399 7,779,604 7,052,963 5.83%
PBT 417,014 -3,344,761 -2,804,032 -3,347,084 -317,288 1,780,935 1,513,828 -19.32%
Tax 69,626 3,321 -2,046 141,496 416,754 432,027 -355,728 -
NP 486,640 -3,341,440 -2,806,078 -3,205,588 99,466 2,212,962 1,158,100 -13.44%
-
NP to SH 996,553 -2,736,329 -2,234,484 -2,656,226 80,715 2,419,361 1,267,320 -3.92%
-
Tax Rate -16.70% - - - - -24.26% 23.50% -
Total Cost 9,425,651 7,579,510 3,821,226 6,075,409 8,986,933 5,566,642 5,894,863 8.13%
-
Net Worth -8,386,444 -6,883,997 -3,088,645 1,169,690 4,611,924 8,622,292 6,216,071 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 1,336,789 - -
Div Payout % - - - - - 55.25% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth -8,386,444 -6,883,997 -3,088,645 1,169,690 4,611,924 8,622,292 6,216,071 -
NOSH 4,214,011 4,161,793 3,898,052 3,341,974 3,341,974 3,341,974 3,341,974 3.93%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.91% -78.84% -276.42% -111.70% 1.09% 28.45% 16.42% -
ROE 0.00% 0.00% 0.00% -227.09% 1.75% 28.06% 20.39% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 236.39 104.66 26.62 85.87 271.89 232.78 211.04 1.90%
EPS 23.90 -67.70 -59.40 -79.50 2.40 72.40 37.90 -7.39%
DPS 0.00 0.00 0.00 0.00 0.00 40.00 0.00 -
NAPS -2.00 -1.70 -0.81 0.35 1.38 2.58 1.86 -
Adjusted Per Share Value based on latest NOSH - 3,898,052
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 229.28 98.03 23.48 66.38 210.18 179.95 163.14 5.83%
EPS 23.05 -63.29 -51.69 -61.44 1.87 55.96 29.31 -3.92%
DPS 0.00 0.00 0.00 0.00 0.00 30.92 0.00 -
NAPS -1.9399 -1.5924 -0.7144 0.2706 1.0668 1.9944 1.4379 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.97 0.625 1.05 0.67 1.76 3.16 3.45 -
P/RPS 0.41 0.60 3.94 0.78 0.65 1.36 1.63 -20.54%
P/EPS 4.08 -0.92 -1.79 -0.84 72.87 4.37 9.10 -12.50%
EY 24.50 -108.12 -55.81 -118.63 1.37 22.91 10.99 14.28%
DY 0.00 0.00 0.00 0.00 0.00 12.66 0.00 -
P/NAPS 0.00 0.00 0.00 1.91 1.28 1.22 1.85 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 22/11/21 24/11/20 27/11/19 29/11/18 29/11/17 -
Price 0.87 0.59 1.03 0.71 1.75 2.98 3.17 -
P/RPS 0.37 0.56 3.87 0.83 0.64 1.28 1.50 -20.79%
P/EPS 3.66 -0.87 -1.76 -0.89 72.46 4.12 8.36 -12.85%
EY 27.32 -114.53 -56.89 -111.94 1.38 24.29 11.96 14.75%
DY 0.00 0.00 0.00 0.00 0.00 13.42 0.00 -
P/NAPS 0.00 0.00 0.00 2.03 1.27 1.16 1.70 -

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