[CAPITALA] YoY Quarter Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -61.03%
YoY- 40.77%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 3,140,345 2,623,628 2,378,348 1,623,550 1,324,819 1,310,916 1,246,256 16.64%
PBT -202,469 275,008 386,808 253,812 48,763 255,314 112,609 -
Tax 249,282 40,274 -246,928 88,070 194,264 111,841 -54,261 -
NP 46,813 315,282 139,880 341,882 243,027 367,155 58,348 -3.60%
-
NP to SH 17,940 361,814 146,519 342,117 243,027 367,155 58,348 -17.83%
-
Tax Rate - -14.64% 63.84% -34.70% -398.38% -43.81% 48.19% -
Total Cost 3,093,532 2,308,346 2,238,468 1,281,668 1,081,792 943,761 1,187,908 17.28%
-
Net Worth 7,586,281 8,221,256 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 8.75%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 7,586,281 8,221,256 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 8.75%
NOSH 3,341,974 3,341,974 3,341,974 2,781,438 2,793,413 2,781,477 2,778,476 3.12%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.49% 12.02% 5.88% 21.06% 18.34% 28.01% 4.68% -
ROE 0.24% 4.40% 2.56% 6.12% 5.09% 7.06% 1.27% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 93.97 78.51 71.17 58.37 47.43 47.13 44.85 13.11%
EPS 0.50 10.80 4.40 12.30 8.70 13.20 2.10 -21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.46 1.71 2.01 1.71 1.87 1.65 5.45%
Adjusted Per Share Value based on latest NOSH - 2,781,438
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 75.46 63.04 57.15 39.01 31.83 31.50 29.95 16.64%
EPS 0.43 8.69 3.52 8.22 5.84 8.82 1.40 -17.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8228 1.9754 1.3732 1.3433 1.1478 1.2498 1.1016 8.75%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.73 2.99 3.25 2.60 1.54 2.30 3.19 -
P/RPS 2.91 3.81 4.57 4.45 3.25 4.88 7.11 -13.82%
P/EPS 508.56 27.62 74.13 21.14 17.70 17.42 151.90 22.29%
EY 0.20 3.62 1.35 4.73 5.65 5.74 0.66 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.22 1.90 1.29 0.90 1.23 1.93 -7.61%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 30/08/18 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 -
Price 1.80 3.44 3.33 2.99 0.78 2.38 2.98 -
P/RPS 1.92 4.38 4.68 5.12 1.64 5.05 6.64 -18.67%
P/EPS 335.32 31.77 75.95 24.31 8.97 18.03 141.90 15.40%
EY 0.30 3.15 1.32 4.11 11.15 5.55 0.70 -13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.40 1.95 1.49 0.46 1.27 1.81 -12.89%

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