[CAPITALA] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -47.08%
YoY- -31.46%
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,188,524 2,851,786 2,579,025 2,287,078 2,140,624 1,094,377 1,846,340 43.89%
PBT 496,472 -869,198 -588,073 126,546 440,696 276,715 298,764 40.25%
Tax 316,128 372,635 194,962 214,842 204,412 148,985 421,144 -17.39%
NP 812,600 -496,563 -393,110 341,388 645,108 425,700 719,908 8.40%
-
NP to SH 812,600 -496,563 -393,110 341,388 645,108 425,700 719,908 8.40%
-
Tax Rate -63.67% - - -169.77% -46.38% -53.84% -140.96% -
Total Cost 2,375,924 3,348,349 2,972,135 1,945,690 1,495,516 668,677 1,126,432 64.39%
-
Net Worth 1,795,278 1,603,912 1,792,590 2,275,920 227,399 2,093,220 182,314,368 -95.39%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,795,278 1,603,912 1,792,590 2,275,920 227,399 2,093,220 182,314,368 -95.39%
NOSH 2,362,209 2,358,695 2,358,672 2,370,750 239,367 2,351,933 2,337,363 0.70%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 25.49% -17.41% -15.24% 14.93% 30.14% 38.90% 38.99% -
ROE 45.26% -30.96% -21.93% 15.00% 283.69% 20.34% 0.39% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 134.98 120.91 109.34 96.47 894.28 46.53 78.99 42.88%
EPS 34.40 -20.90 -16.53 14.40 27.20 18.10 30.80 7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.68 0.76 0.96 0.95 0.89 78.00 -95.42%
Adjusted Per Share Value based on latest NOSH - 2,354,249
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 74.11 66.29 59.95 53.16 49.76 25.44 42.92 43.88%
EPS 18.89 -11.54 -9.14 7.94 14.99 9.89 16.73 8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4173 0.3728 0.4167 0.529 0.0529 0.4865 42.3764 -95.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.94 0.87 1.24 0.87 1.37 1.60 1.83 -
P/RPS 0.70 0.72 1.13 0.90 0.15 3.44 2.32 -54.98%
P/EPS 2.73 -4.13 -7.44 6.04 0.51 8.84 5.94 -40.41%
EY 36.60 -24.20 -13.44 16.55 196.72 11.31 16.83 67.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.28 1.63 0.91 1.44 1.80 0.02 1462.56%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 02/03/09 28/11/08 28/08/08 29/05/08 27/02/08 23/11/07 -
Price 1.25 0.94 1.11 1.10 1.01 1.54 1.77 -
P/RPS 0.93 0.78 1.02 1.14 0.11 3.31 2.24 -44.31%
P/EPS 3.63 -4.47 -6.66 7.64 0.37 8.51 5.75 -26.38%
EY 27.52 -22.40 -15.01 13.09 266.84 11.75 17.40 35.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.38 1.46 1.15 1.06 1.73 0.02 1782.39%

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