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

Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 162.78%
YoY- 529.25%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,378,348 1,623,550 1,324,819 1,310,916 1,246,256 1,181,561 1,081,773 14.01%
PBT 386,808 253,812 48,763 255,314 112,609 175,276 145,033 17.74%
Tax -246,928 88,070 194,264 111,841 -54,261 -22,143 -40,776 34.97%
NP 139,880 341,882 243,027 367,155 58,348 153,133 104,257 5.01%
-
NP to SH 146,519 342,117 243,027 367,155 58,348 153,133 104,257 5.83%
-
Tax Rate 63.84% -34.70% -398.38% -43.81% 48.19% 12.63% 28.11% -
Total Cost 2,238,468 1,281,668 1,081,792 943,761 1,187,908 1,028,428 977,516 14.79%
-
Net Worth 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 6.71%
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 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 6.71%
NOSH 3,341,974 2,781,438 2,793,413 2,781,477 2,778,476 2,778,751 2,743,631 3.33%
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 5.88% 21.06% 18.34% 28.01% 4.68% 12.96% 9.64% -
ROE 2.56% 6.12% 5.09% 7.06% 1.27% 5.51% 2.70% -
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 71.17 58.37 47.43 47.13 44.85 42.52 39.43 10.33%
EPS 4.40 12.30 8.70 13.20 2.10 5.50 3.80 2.47%
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 57.15 39.01 31.83 31.50 29.95 28.39 25.99 14.02%
EPS 3.52 8.22 5.84 8.82 1.40 3.68 2.51 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3732 1.3433 1.1478 1.2498 1.1016 0.6677 0.9295 6.71%
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 4.57 4.45 3.25 4.88 7.11 8.40 8.93 -10.55%
P/EPS 74.13 21.14 17.70 17.42 151.90 64.78 92.63 -3.64%
EY 1.35 4.73 5.65 5.74 0.66 1.54 1.08 3.78%
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 4.68 5.12 1.64 5.05 6.64 8.35 9.18 -10.61%
P/EPS 75.95 24.31 8.97 18.03 141.90 64.42 95.26 -3.70%
EY 1.32 4.11 11.15 5.55 0.70 1.55 1.05 3.88%
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