[CAPITALA] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 38.82%
YoY- 708.8%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,603,261 1,561,476 4,649,568 1,328,372 1,058,107 992,509 891,732 48.01%
PBT 278,048 197,476 543,174 21,360 86,174 100,636 121,566 73.85%
Tax 220,009 220,432 729,138 258,648 115,528 -1,797 -1,434 -
NP 498,057 417,908 1,272,312 280,008 201,702 98,838 120,132 158.74%
-
NP to SH 498,057 417,892 1,272,312 280,008 201,702 98,626 119,814 159.20%
-
Tax Rate -79.13% -111.62% -134.24% -1,210.90% -134.06% 1.79% 1.18% -
Total Cost 1,105,204 1,143,568 3,377,256 1,048,364 856,405 893,670 771,600 27.15%
-
Net Worth 1,644,527 1,508,181 0 0 1,151,890 0 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,644,527 1,508,181 0 0 1,151,890 0 0 -
NOSH 2,349,325 2,356,533 2,359,854 2,824,999 2,350,796 2,142,585 2,098,290 7.84%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 31.07% 26.76% 27.36% 21.08% 19.06% 9.96% 13.47% -
ROE 30.29% 27.71% 0.00% 0.00% 17.51% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 68.24 66.26 197.03 47.02 45.01 46.32 42.50 37.23%
EPS 21.20 17.73 54.00 12.00 8.60 4.67 5.60 143.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.64 0.00 0.00 0.49 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,824,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.27 36.29 108.07 30.88 24.59 23.07 20.73 48.01%
EPS 11.58 9.71 29.57 6.51 4.69 2.29 2.78 159.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3822 0.3506 0.00 0.00 0.2677 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.90 1.77 1.51 1.53 1.50 1.76 1.59 -
P/RPS 2.78 2.67 0.77 3.25 3.33 3.80 3.74 -17.98%
P/EPS 8.96 9.98 2.80 15.44 17.48 38.23 27.85 -53.14%
EY 11.16 10.02 35.71 6.48 5.72 2.62 3.59 113.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.77 0.00 0.00 3.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 23/05/07 28/02/07 30/11/06 29/08/06 30/05/06 24/02/06 -
Price 1.89 1.93 1.63 1.53 1.33 1.61 1.74 -
P/RPS 2.77 2.91 0.83 3.25 2.95 3.48 4.09 -22.93%
P/EPS 8.92 10.88 3.02 15.44 15.50 34.98 30.47 -56.01%
EY 11.22 9.19 33.08 6.48 6.45 2.86 3.28 127.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.02 0.00 0.00 2.71 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