[CAPITALA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 55.68%
YoY- -49.89%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,302,436 5,111,822 3,835,183 2,547,041 1,300,784 4,946,091 3,587,462 -49.13%
PBT 133,832 361,235 269,565 244,453 131,840 962,557 649,606 -65.15%
Tax 5,887 889 -70,942 -81,312 -27,047 -172,949 -163,406 -
NP 139,719 362,124 198,623 163,141 104,793 789,608 486,200 -56.48%
-
NP to SH 139,719 362,124 198,623 163,141 104,793 789,608 486,200 -56.48%
-
Tax Rate -4.40% -0.25% 26.32% 33.26% 20.52% 17.97% 25.15% -
Total Cost 1,162,717 4,749,698 3,636,560 2,383,900 1,195,991 4,156,483 3,101,262 -48.03%
-
Net Worth 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,987 -4.80%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 500,199 - -
Div Payout % - - - - - 63.35% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,987 -4.80%
NOSH 2,794,380 2,779,167 2,797,507 2,765,101 2,757,710 2,778,886 2,778,054 0.39%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.73% 7.08% 5.18% 6.41% 8.06% 15.96% 13.55% -
ROE 2.76% 7.24% 4.08% 3.58% 2.33% 16.24% 8.93% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.61 183.93 137.09 92.11 47.17 177.99 129.14 -49.33%
EPS 5.00 13.00 7.10 5.90 3.80 28.40 17.50 -56.65%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 1.81 1.80 1.74 1.65 1.63 1.75 1.96 -5.17%
Adjusted Per Share Value based on latest NOSH - 2,778,476
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 30.15 118.32 88.77 58.95 30.11 114.48 83.03 -49.13%
EPS 3.23 8.38 4.60 3.78 2.43 18.28 11.25 -56.51%
DPS 0.00 0.00 0.00 0.00 0.00 11.58 0.00 -
NAPS 1.1707 1.1579 1.1266 1.056 1.0404 1.1256 1.2603 -4.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.55 2.20 2.56 3.19 2.83 2.74 3.02 -
P/RPS 5.47 1.20 1.87 3.46 6.00 1.54 2.34 76.22%
P/EPS 51.00 16.88 36.06 54.07 74.47 9.64 17.26 106.05%
EY 1.96 5.92 2.77 1.85 1.34 10.37 5.80 -51.51%
DY 0.00 0.00 0.00 0.00 0.00 6.57 0.00 -
P/NAPS 1.41 1.22 1.47 1.93 1.74 1.57 1.54 -5.71%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 -
Price 2.33 2.38 2.51 2.98 3.24 2.64 2.85 -
P/RPS 5.00 1.29 1.83 3.24 6.87 1.48 2.21 72.42%
P/EPS 46.60 18.27 35.35 50.51 85.26 9.29 16.28 101.72%
EY 2.15 5.47 2.83 1.98 1.17 10.76 6.14 -50.35%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.00 -
P/NAPS 1.29 1.32 1.44 1.81 1.99 1.51 1.45 -7.50%

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