[CAPITALA] YoY Quarter Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -81.33%
YoY- -95.04%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 370,607 118,964 3,140,345 2,623,628 2,378,348 1,623,550 1,324,819 -19.11%
PBT -726,767 -1,212,106 -202,469 275,008 386,808 253,812 48,763 -
Tax 7,199 52,641 249,282 40,274 -246,928 88,070 194,264 -42.23%
NP -719,568 -1,159,465 46,813 315,282 139,880 341,882 243,027 -
-
NP to SH -580,059 -992,889 17,940 361,814 146,519 342,117 243,027 -
-
Tax Rate - - - -14.64% 63.84% -34.70% -398.38% -
Total Cost 1,090,175 1,278,429 3,093,532 2,308,346 2,238,468 1,281,668 1,081,792 0.12%
-
Net Worth -2,287,885 2,038,604 7,586,281 8,221,256 5,714,775 5,590,692 4,776,737 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth -2,287,885 2,038,604 7,586,281 8,221,256 5,714,775 5,590,692 4,776,737 -
NOSH 3,898,052 3,341,974 3,341,974 3,341,974 3,341,974 2,781,438 2,793,413 5.70%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -194.16% -974.64% 1.49% 12.02% 5.88% 21.06% 18.34% -
ROE 0.00% -48.70% 0.24% 4.40% 2.56% 6.12% 5.09% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.72 3.56 93.97 78.51 71.17 58.37 47.43 -23.19%
EPS -15.20 -29.70 0.50 10.80 4.40 12.30 8.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.60 0.61 2.27 2.46 1.71 2.01 1.71 -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.90 2.86 75.46 63.04 57.15 39.01 31.83 -19.11%
EPS -13.94 -23.86 0.43 8.69 3.52 8.22 5.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5497 0.4898 1.8228 1.9754 1.3732 1.3433 1.1478 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.89 0.875 2.73 2.99 3.25 2.60 1.54 -
P/RPS 9.16 24.58 2.91 3.81 4.57 4.45 3.25 18.83%
P/EPS -5.85 -2.95 508.56 27.62 74.13 21.14 17.70 -
EY -17.09 -33.95 0.20 3.62 1.35 4.73 5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.43 1.20 1.22 1.90 1.29 0.90 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 10/09/21 25/08/20 28/08/19 30/08/18 29/08/17 29/08/16 26/08/15 -
Price 0.925 0.705 1.80 3.44 3.33 2.99 0.78 -
P/RPS 9.52 19.81 1.92 4.38 4.68 5.12 1.64 34.02%
P/EPS -6.08 -2.37 335.32 31.77 75.95 24.31 8.97 -
EY -16.45 -42.14 0.30 3.15 1.32 4.11 11.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.16 0.79 1.40 1.95 1.49 0.46 -

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