[CAPITALA] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 19.18%
YoY- 146.93%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,140,624 1,094,377 1,846,340 1,603,261 1,561,476 4,649,568 1,328,372 37.41%
PBT 440,696 276,715 298,764 278,048 197,476 543,174 21,360 650.86%
Tax 204,412 148,985 421,144 220,009 220,432 729,138 258,648 -14.50%
NP 645,108 425,700 719,908 498,057 417,908 1,272,312 280,008 74.34%
-
NP to SH 645,108 425,700 719,908 498,057 417,892 1,272,312 280,008 74.34%
-
Tax Rate -46.38% -53.84% -140.96% -79.13% -111.62% -134.24% -1,210.90% -
Total Cost 1,495,516 668,677 1,126,432 1,105,204 1,143,568 3,377,256 1,048,364 26.69%
-
Net Worth 227,399 2,093,220 182,314,368 1,644,527 1,508,181 0 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 227,399 2,093,220 182,314,368 1,644,527 1,508,181 0 0 -
NOSH 239,367 2,351,933 2,337,363 2,349,325 2,356,533 2,359,854 2,824,999 -80.67%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 30.14% 38.90% 38.99% 31.07% 26.76% 27.36% 21.08% -
ROE 283.69% 20.34% 0.39% 30.29% 27.71% 0.00% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 894.28 46.53 78.99 68.24 66.26 197.03 47.02 611.23%
EPS 27.20 18.10 30.80 21.20 17.73 54.00 12.00 72.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.89 78.00 0.70 0.64 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,342,405
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 50.30 25.72 43.39 37.68 36.69 109.26 31.22 37.39%
EPS 15.16 10.00 16.92 11.70 9.82 29.90 6.58 74.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.4919 42.8429 0.3865 0.3544 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.37 1.60 1.83 1.90 1.77 1.51 1.53 -
P/RPS 0.15 3.44 2.32 2.78 2.67 0.77 3.25 -87.10%
P/EPS 0.51 8.84 5.94 8.96 9.98 2.80 15.44 -89.68%
EY 196.72 11.31 16.83 11.16 10.02 35.71 6.48 871.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.80 0.02 2.71 2.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 23/11/07 30/08/07 23/05/07 28/02/07 30/11/06 -
Price 1.01 1.54 1.77 1.89 1.93 1.63 1.53 -
P/RPS 0.11 3.31 2.24 2.77 2.91 0.83 3.25 -89.51%
P/EPS 0.37 8.51 5.75 8.92 10.88 3.02 15.44 -91.66%
EY 266.84 11.75 17.40 11.22 9.19 33.08 6.48 1089.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.73 0.02 2.70 3.02 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