[CAP] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 51.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 421,508 418,605 313,802 208,985 111,614 0 -
PBT 110,257 109,000 77,292 50,442 30,649 0 -
Tax -32,147 -25,988 -18,029 -11,267 -4,844 0 -
NP 78,110 83,012 59,263 39,175 25,805 0 -
-
NP to SH 78,110 83,012 59,263 39,175 25,805 0 -
-
Tax Rate 29.16% 23.84% 23.33% 22.34% 15.80% - -
Total Cost 343,398 335,593 254,539 169,810 85,809 0 -
-
Net Worth 40,435,729 319,518 294,683 0 17,788,559 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 40,435,729 319,518 294,683 0 17,788,559 0 -
NOSH 66,913,334 591,700 599,194 63,295,001 46,811,999 0 -
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.53% 19.83% 18.89% 18.75% 23.12% 0.00% -
ROE 0.19% 25.98% 20.11% 0.00% 0.15% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.63 70.75 52.37 0.33 0.24 0.00 -
EPS 0.12 14.03 9.89 0.06 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6043 0.54 0.4918 0.00 0.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,295,001
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 30.95 30.74 23.04 15.34 8.20 0.00 -
EPS 5.74 6.09 4.35 2.88 1.89 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 29.6892 0.2346 0.2164 0.00 13.0609 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 - - -
Price 0.375 0.335 0.34 0.365 0.00 0.00 -
P/RPS 59.53 0.47 0.65 110.55 0.00 0.00 -
P/EPS 321.25 2.39 3.44 589.73 0.00 0.00 -
EY 0.31 41.88 29.09 0.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/02/14 18/11/13 - - - - -
Price 0.29 0.42 0.00 0.00 0.00 0.00 -
P/RPS 46.04 0.59 0.00 0.00 0.00 0.00 -
P/EPS 248.43 2.99 0.00 0.00 0.00 0.00 -
EY 0.40 33.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 0.00 0.00 0.00 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