[CAPITALA] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 11.48%
YoY- -76.78%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,305,089 5,615,514 5,416,835 5,402,932 5,408,537 5,206,983 5,170,284 14.10%
PBT 214,874 -611,625 -123,458 83,093 23,626 512,282 510,927 -43.77%
Tax 325,950 169,742 92,704 10,281 60,136 168,490 199,930 38.39%
NP 540,824 -441,883 -30,754 93,374 83,762 680,772 710,857 -16.61%
-
NP to SH 540,738 -441,883 -30,754 93,374 83,762 680,772 710,857 -16.62%
-
Tax Rate -151.69% - - -12.37% -254.53% -32.89% -39.13% -
Total Cost 5,764,265 6,057,397 5,447,589 5,309,558 5,324,775 4,526,211 4,459,427 18.60%
-
Net Worth 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 -9.77%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,455,863 3,807,211 4,776,737 4,645,853 4,563,342 5,019,209 5,201,362 -9.77%
NOSH 2,784,914 2,778,986 2,793,413 2,765,388 2,782,526 2,698,499 2,781,477 0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.58% -7.87% -0.57% 1.73% 1.55% 13.07% 13.75% -
ROE 12.14% -11.61% -0.64% 2.01% 1.84% 13.56% 13.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 226.40 202.07 193.91 195.38 194.38 192.96 185.88 14.00%
EPS 19.42 -15.90 -1.10 3.38 3.01 25.23 25.56 -16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.37 1.71 1.68 1.64 1.86 1.87 -9.84%
Adjusted Per Share Value based on latest NOSH - 2,765,388
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 145.84 129.89 125.30 124.98 125.11 120.44 119.60 14.09%
EPS 12.51 -10.22 -0.71 2.16 1.94 15.75 16.44 -16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0307 0.8807 1.1049 1.0746 1.0556 1.161 1.2031 -9.77%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.29 1.28 1.54 2.38 2.72 2.53 2.30 -
P/RPS 0.57 0.63 0.79 1.22 1.40 1.31 1.24 -40.35%
P/EPS 6.64 -8.05 -139.88 70.49 90.36 10.03 9.00 -18.30%
EY 15.05 -12.42 -0.71 1.42 1.11 9.97 11.11 22.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.93 0.90 1.42 1.66 1.36 1.23 -24.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 28/05/15 26/02/15 19/11/14 20/08/14 -
Price 1.39 1.33 0.78 2.08 2.70 2.46 2.38 -
P/RPS 0.61 0.66 0.40 1.06 1.39 1.27 1.28 -38.90%
P/EPS 7.16 -8.36 -70.85 61.60 89.69 9.75 9.31 -16.01%
EY 13.97 -11.96 -1.41 1.62 1.11 10.26 10.74 19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.46 1.24 1.65 1.32 1.27 -22.23%

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