[CAP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 103.98%
YoY- 25.91%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 68,314 481,384 385,782 229,082 104,627 443,572 311,008 -63.62%
PBT 16,083 123,410 98,343 56,100 27,522 113,301 79,293 -65.51%
Tax -4,098 -32,699 -25,379 -14,249 -7,005 -33,646 -21,402 -66.81%
NP 11,985 90,711 72,964 41,851 20,517 79,655 57,891 -65.03%
-
NP to SH 11,985 90,711 72,964 41,851 20,517 79,655 57,891 -65.03%
-
Tax Rate 25.48% 26.50% 25.81% 25.40% 25.45% 29.70% 26.99% -
Total Cost 56,329 390,673 312,818 187,231 84,110 363,917 253,117 -63.31%
-
Net Worth 0 265,103 0 0 0 36,676,829 312,611 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 0 265,103 0 0 0 36,676,829 312,611 -
NOSH 599,739 599,781 599,851 600,337 577,937 60,693,079 578,910 2.38%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 17.54% 18.84% 18.91% 18.27% 19.61% 17.96% 18.61% -
ROE 0.00% 34.22% 0.00% 0.00% 0.00% 0.22% 18.52% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.39 80.26 64.31 38.16 18.10 0.73 53.72 -64.47%
EPS 1.10 8.00 6.40 6.98 3.42 13.44 10.00 -77.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.442 0.00 0.00 0.00 0.6043 0.54 -
Adjusted Per Share Value based on latest NOSH - 599,068
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.02 35.34 28.33 16.82 7.68 32.57 22.84 -63.61%
EPS 0.88 6.66 5.36 3.07 1.51 5.85 4.25 -65.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1946 0.00 0.00 0.00 26.9293 0.2295 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.355 0.27 0.325 0.31 0.345 0.375 0.335 -
P/RPS 3.12 0.34 0.51 0.81 1.91 51.31 0.62 193.94%
P/EPS 17.76 1.79 2.67 4.45 9.72 285.73 3.35 204.35%
EY 5.63 56.01 37.43 22.49 10.29 0.35 29.85 -67.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.61 0.00 0.00 0.00 0.62 0.62 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 16/02/15 19/11/14 20/08/14 22/05/14 26/02/14 18/11/13 -
Price 0.45 0.23 0.305 0.315 0.31 0.29 0.42 -
P/RPS 3.95 0.29 0.47 0.83 1.71 39.68 0.78 195.18%
P/EPS 22.52 1.52 2.51 4.52 8.73 220.97 4.20 206.66%
EY 4.44 65.76 39.88 22.13 11.45 0.45 23.81 -67.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.52 0.00 0.00 0.00 0.48 0.78 -

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