[CAPITALA] YoY Quarter Result on 31-Mar-2018 [#1]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 206.45%
YoY- 85.44%
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 298,217 2,311,761 2,881,027 2,555,182 2,226,554 1,699,294 1,296,831 -21.71%
PBT -965,752 -967,154 214,306 1,194,339 641,328 1,093,371 193,299 -
Tax -10,470 13,830 -112,697 -103,998 -57,080 -216,429 -43,968 -21.25%
NP -976,222 -953,324 101,609 1,090,341 584,248 876,942 149,331 -
-
NP to SH -767,422 -803,845 96,089 1,141,985 615,810 877,793 149,331 -
-
Tax Rate - - 52.59% 8.71% 8.90% 19.79% 22.75% -
Total Cost 1,274,439 3,265,085 2,779,418 1,464,841 1,642,306 822,352 1,147,500 1.76%
-
Net Worth -1,708,295 2,974,356 8,254,676 0 6,048,972 5,015,959 4,645,853 -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 3,007,776 - - - - -
Div Payout % - - 3,130.20% - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth -1,708,295 2,974,356 8,254,676 0 6,048,972 5,015,959 4,645,853 -
NOSH 3,812,188 3,341,974 3,341,974 3,341,974 3,341,974 2,786,644 2,765,388 5.49%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -327.35% -41.24% 3.53% 42.67% 26.24% 51.61% 11.52% -
ROE 0.00% -27.03% 1.16% 0.00% 10.18% 17.50% 3.21% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.38 69.17 86.21 76.46 66.62 60.98 46.90 -24.93%
EPS -21.60 -24.10 2.90 34.20 18.40 31.50 5.40 -
DPS 0.00 0.00 90.00 0.00 0.00 0.00 0.00 -
NAPS -0.48 0.89 2.47 0.00 1.81 1.80 1.68 -
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.17 55.55 69.23 61.40 53.50 40.83 31.16 -21.70%
EPS -18.44 -19.31 2.31 27.44 14.80 21.09 3.59 -
DPS 0.00 0.00 72.27 0.00 0.00 0.00 0.00 -
NAPS -0.4105 0.7147 1.9834 0.00 1.4535 1.2052 1.1163 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.98 0.79 2.66 3.93 3.14 1.83 2.38 -
P/RPS 11.70 1.14 3.09 5.14 0.00 3.00 5.08 14.90%
P/EPS -4.54 -3.28 92.51 11.50 0.00 5.81 44.07 -
EY -22.00 -30.45 1.08 8.69 0.00 17.21 2.27 -
DY 0.00 0.00 33.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 1.08 0.00 3.14 1.02 1.42 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 08/07/20 29/05/19 24/05/18 25/05/17 26/05/16 28/05/15 -
Price 0.86 0.855 2.63 3.23 3.13 2.12 2.08 -
P/RPS 10.26 1.24 3.05 4.22 0.00 3.48 4.44 14.96%
P/EPS -3.99 -3.55 91.47 9.45 0.00 6.73 38.52 -
EY -25.07 -28.13 1.09 10.58 0.00 14.86 2.60 -
DY 0.00 0.00 34.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.96 1.06 0.00 3.13 1.18 1.24 -

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