[CAP] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -28.64%
YoY- -59.13%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 134,080 382,578 374,829 357,090 273,256 481,384 514,376 -59.16%
PBT 25,568 79,643 80,170 77,422 64,332 123,410 131,124 -66.34%
Tax -6,448 -37,335 -38,916 -43,210 -16,392 -32,699 -33,838 -66.85%
NP 19,120 42,308 41,254 34,212 47,940 90,711 97,285 -66.16%
-
NP to SH 19,120 42,308 41,254 34,212 47,940 90,711 97,285 -66.16%
-
Tax Rate 25.22% 46.88% 48.54% 55.81% 25.48% 26.50% 25.81% -
Total Cost 114,960 340,270 333,574 322,878 225,316 390,673 417,090 -57.61%
-
Net Worth 525,799 525,872 0 0 0 265,103 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 525,799 525,872 0 0 0 265,103 0 -
NOSH 1,194,999 1,143,200 1,151,237 601,153 599,739 599,781 599,851 58.25%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.26% 11.06% 11.01% 9.58% 17.54% 18.84% 18.91% -
ROE 3.64% 8.05% 0.00% 0.00% 0.00% 34.22% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.22 33.47 32.56 59.40 45.56 80.26 85.75 -74.19%
EPS 1.60 4.00 3.60 3.00 4.40 8.00 8.53 -67.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.46 0.00 0.00 0.00 0.442 0.00 -
Adjusted Per Share Value based on latest NOSH - 600,581
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.84 28.09 27.52 26.22 20.06 35.34 37.77 -59.17%
EPS 1.40 3.11 3.03 2.51 3.52 6.66 7.14 -66.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3861 0.3861 0.00 0.00 0.00 0.1946 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.06 0.08 0.125 0.35 0.355 0.27 0.325 -
P/RPS 0.53 0.24 0.38 0.59 0.78 0.34 0.38 24.80%
P/EPS 3.75 2.16 3.49 6.15 4.44 1.79 2.00 51.99%
EY 26.67 46.26 28.67 16.26 22.52 56.01 49.90 -34.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.00 0.00 0.00 0.61 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 21/05/15 16/02/15 19/11/14 -
Price 0.055 0.065 0.075 0.275 0.45 0.23 0.305 -
P/RPS 0.49 0.19 0.23 0.46 0.99 0.29 0.36 22.79%
P/EPS 3.44 1.76 2.09 4.83 5.63 1.52 1.88 49.54%
EY 29.09 56.94 47.78 20.69 17.76 65.76 53.17 -33.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.00 0.00 0.00 0.52 0.00 -

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