[CAP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 74.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 229,082 104,627 443,572 311,008 200,623 92,198 344,413 -23.85%
PBT 56,100 27,522 113,301 79,293 46,321 18,741 86,436 -25.09%
Tax -14,249 -7,005 -33,646 -21,402 -13,083 -6,082 -22,246 -25.75%
NP 41,851 20,517 79,655 57,891 33,238 12,659 64,190 -24.86%
-
NP to SH 41,851 20,517 79,655 57,891 33,238 12,659 64,190 -24.86%
-
Tax Rate 25.40% 25.45% 29.70% 26.99% 28.24% 32.45% 25.74% -
Total Cost 187,231 84,110 363,917 253,117 167,385 79,539 280,223 -23.62%
-
Net Worth 0 0 36,676,829 312,611 295,062 28,482,749 18,763,231 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 0 36,676,829 312,611 295,062 28,482,749 18,763,231 -
NOSH 600,337 577,937 60,693,079 578,910 599,963 63,295,001 49,376,924 -94.75%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.27% 19.61% 17.96% 18.61% 16.57% 13.73% 18.64% -
ROE 0.00% 0.00% 0.22% 18.52% 11.26% 0.04% 0.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.16 18.10 0.73 53.72 33.44 0.15 0.70 1348.28%
EPS 6.98 3.42 13.44 10.00 5.54 0.02 0.13 1333.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6043 0.54 0.4918 0.45 0.38 -
Adjusted Per Share Value based on latest NOSH - 591,700
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.82 7.68 32.57 22.84 14.73 6.77 25.29 -23.86%
EPS 3.07 1.51 5.85 4.25 2.44 0.93 4.71 -24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 26.9293 0.2295 0.2166 20.9129 13.7765 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 - -
Price 0.31 0.345 0.375 0.335 0.34 0.365 0.00 -
P/RPS 0.81 1.91 51.31 0.62 1.02 250.58 0.00 -
P/EPS 4.45 9.72 285.73 3.35 6.14 1,825.00 0.00 -
EY 22.49 10.29 0.35 29.85 16.29 0.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.62 0.62 0.69 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 22/05/14 26/02/14 18/11/13 19/08/13 27/05/13 23/01/13 -
Price 0.315 0.31 0.29 0.42 0.355 0.38 0.00 -
P/RPS 0.83 1.71 39.68 0.78 1.06 260.87 0.00 -
P/EPS 4.52 8.73 220.97 4.20 6.41 1,900.00 0.00 -
EY 22.13 11.45 0.45 23.81 15.61 0.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.48 0.78 0.72 0.84 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