[CAP] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 273,256 418,508 368,792 0 -
PBT 64,332 110,088 74,964 0 -
Tax -16,392 -28,020 -24,328 0 -
NP 47,940 82,068 50,636 0 -
-
NP to SH 47,940 82,068 50,636 0 -
-
Tax Rate 25.48% 25.45% 32.45% - -
Total Cost 225,316 336,440 318,156 0 -
-
Net Worth 0 0 28,482,749 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 0 0 28,482,749 0 -
NOSH 599,739 577,937 63,295,001 0 -
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.54% 19.61% 13.73% 0.00% -
ROE 0.00% 0.00% 0.18% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.56 72.41 0.58 0.00 -
EPS 4.40 13.68 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.06 30.73 27.08 0.00 -
EPS 3.52 6.03 3.72 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 20.9129 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/03/15 31/03/14 29/03/13 - -
Price 0.355 0.345 0.365 0.00 -
P/RPS 0.78 0.48 62.64 0.00 -
P/EPS 4.44 2.43 456.25 0.00 -
EY 22.52 41.16 0.22 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/15 22/05/14 27/05/13 - -
Price 0.45 0.31 0.38 0.00 -
P/RPS 0.99 0.43 65.22 0.00 -
P/EPS 5.63 2.18 475.00 0.00 -
EY 17.76 45.81 0.21 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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