[CAP] YoY Annual (Unaudited) Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 0 0 205,281 382,578 481,384 443,572 344,413 - YoY % 0.00% 0.00% -46.34% -20.53% 8.52% 28.79% - Horiz. % 0.00% 0.00% 59.60% 111.08% 139.77% 128.79% 100.00%
PBT -226 -670,302 -49,078 79,643 123,410 113,301 86,436 - YoY % 99.97% -1,265.79% -161.62% -35.46% 8.92% 31.08% - Horiz. % -0.26% -775.49% -56.78% 92.14% 142.78% 131.08% 100.00%
Tax 0 0 -28,037 -37,335 -32,699 -33,646 -22,246 - YoY % 0.00% 0.00% 24.90% -14.18% 2.81% -51.25% - Horiz. % -0.00% -0.00% 126.03% 167.83% 146.99% 151.25% 100.00%
NP -226 -670,302 -77,115 42,308 90,711 79,655 64,190 - YoY % 99.97% -769.22% -282.27% -53.36% 13.88% 24.09% - Horiz. % -0.35% -1,044.25% -120.14% 65.91% 141.32% 124.09% 100.00%
NP to SH -226 -670,302 -77,115 42,308 90,711 79,655 64,190 - YoY % 99.97% -769.22% -282.27% -53.36% 13.88% 24.09% - Horiz. % -0.35% -1,044.25% -120.14% 65.91% 141.32% 124.09% 100.00%
Tax Rate - % - % - % 46.88 % 26.50 % 29.70 % 25.74 % - YoY % 0.00% 0.00% 0.00% 76.91% -10.77% 15.38% - Horiz. % 0.00% 0.00% 0.00% 182.13% 102.95% 115.38% 100.00%
Total Cost 226 670,302 282,396 340,270 390,673 363,917 280,223 -72.62% YoY % -99.97% 137.36% -17.01% -12.90% 7.35% 29.87% - Horiz. % 0.08% 239.20% 100.78% 121.43% 139.42% 129.87% 100.00%
Net Worth -131,431 0 449,837 525,872 265,103 36,676,829 18,763,231 - YoY % 0.00% 0.00% -14.46% 98.36% -99.28% 95.47% - Horiz. % -0.70% 0.00% 2.40% 2.80% 1.41% 195.47% 100.00%
Dividend 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -131,431 0 449,837 525,872 265,103 36,676,829 18,763,231 - YoY % 0.00% 0.00% -14.46% 98.36% -99.28% 95.47% - Horiz. % -0.70% 0.00% 2.40% 2.80% 1.41% 195.47% 100.00%
NOSH 131,431,767 131,431,767 1,285,250 1,143,200 599,781 60,693,079 49,376,924 19.49% YoY % 0.00% 10,126.16% 12.43% 90.60% -99.01% 22.92% - Horiz. % 266.18% 266.18% 2.60% 2.32% 1.21% 122.92% 100.00%
Ratio Analysis 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.00 % 0.00 % -37.57 % 11.06 % 18.84 % 17.96 % 18.64 % - YoY % 0.00% 0.00% -439.69% -41.30% 4.90% -3.65% - Horiz. % 0.00% 0.00% -201.56% 59.33% 101.07% 96.35% 100.00%
ROE 0.00 % - % -17.14 % 8.05 % 34.22 % 0.22 % 0.34 % - YoY % 0.00% 0.00% -312.92% -76.48% 15,454.55% -35.29% - Horiz. % 0.00% 0.00% -5,041.18% 2,367.65% 10,064.71% 64.71% 100.00%
Per Share 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS - - 15.97 33.47 80.26 0.73 0.70 - YoY % 0.00% 0.00% -52.29% -58.30% 10,894.52% 4.29% - Horiz. % 0.00% 0.00% 2,281.43% 4,781.43% 11,465.71% 104.29% 100.00%
EPS 0.00 -0.51 -6.00 4.00 8.00 13.44 0.13 - YoY % 0.00% 91.50% -250.00% -50.00% -40.48% 10,238.46% - Horiz. % 0.00% -392.31% -4,615.38% 3,076.92% 6,153.85% 10,338.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.0010 0.0000 0.3500 0.4600 0.4420 0.6043 0.3800 - YoY % 0.00% 0.00% -23.91% 4.07% -26.86% 59.03% - Horiz. % -0.26% 0.00% 92.11% 121.05% 116.32% 159.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,361,969 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS - - 15.07 28.09 35.34 32.57 25.29 - YoY % 0.00% 0.00% -46.35% -20.51% 8.50% 28.79% - Horiz. % 0.00% 0.00% 59.59% 111.07% 139.74% 128.79% 100.00%
EPS -0.02 -49.22 -5.66 3.11 6.66 5.85 4.71 - YoY % 99.96% -769.61% -281.99% -53.30% 13.85% 24.20% - Horiz. % -0.42% -1,045.01% -120.17% 66.03% 141.40% 124.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.0965 0.0000 0.3303 0.3861 0.1946 26.9293 13.7765 - YoY % 0.00% 0.00% -14.45% 98.41% -99.28% 95.47% - Horiz. % -0.70% 0.00% 2.40% 2.80% 1.41% 195.47% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/06/18 30/06/17 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 0.0100 0.0100 0.0250 0.0800 0.2700 0.3750 0.0000 -
P/RPS 0.00 0.00 0.16 0.24 0.34 51.31 0.00 - YoY % 0.00% 0.00% -33.33% -29.41% -99.34% 0.00% - Horiz. % 0.00% 0.00% 0.31% 0.47% 0.66% 100.00% -
P/EPS -5,815.57 -1.96 -0.42 2.16 1.79 285.73 0.00 - YoY % -296,612.75% -366.67% -119.44% 20.67% -99.37% 0.00% - Horiz. % -2,035.34% -0.69% -0.15% 0.76% 0.63% 100.00% -
EY -0.02 -51.00 -240.00 46.26 56.01 0.35 0.00 - YoY % 99.96% 78.75% -618.81% -17.41% 15,902.86% 0.00% - Horiz. % -5.71% -14,571.43% -68,571.43% 13,217.14% 16,002.86% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.07 0.17 0.61 0.62 0.00 - YoY % 0.00% 0.00% -58.82% -72.13% -1.61% 0.00% - Horiz. % 0.00% 0.00% 11.29% 27.42% 98.39% 100.00% -
Price Multiplier on Announcement Date 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 05/05/20 30/04/20 28/02/17 29/02/16 16/02/15 26/02/14 - -
Price 0.0100 0.0100 0.0250 0.0650 0.2300 0.2900 0.0000 -
P/RPS 0.00 0.00 0.16 0.19 0.29 39.68 0.00 - YoY % 0.00% 0.00% -15.79% -34.48% -99.27% 0.00% - Horiz. % 0.00% 0.00% 0.40% 0.48% 0.73% 100.00% -
P/EPS -5,815.57 -1.96 -0.42 1.76 1.52 220.97 0.00 - YoY % -296,612.75% -366.67% -123.86% 15.79% -99.31% 0.00% - Horiz. % -2,631.84% -0.89% -0.19% 0.80% 0.69% 100.00% -
EY -0.02 -51.00 -240.00 56.94 65.76 0.45 0.00 - YoY % 99.96% 78.75% -521.50% -13.41% 14,513.33% 0.00% - Horiz. % -4.44% -11,333.33% -53,333.34% 12,653.33% 14,613.33% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.07 0.14 0.52 0.48 0.00 - YoY % 0.00% 0.00% -50.00% -73.08% 8.33% 0.00% - Horiz. % 0.00% 0.00% 14.58% 29.17% 108.33% 100.00% -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CAP_Result Annoucement_31 12 2015 (Final).pdf 
