[CAPITALA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 18.24%
YoY- 58.83%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,270,112 4,213,132 3,992,722 3,711,649 3,608,014 3,482,420 3,178,854 21.80%
PBT 695,818 811,496 1,099,299 947,646 800,786 1,024,728 622,288 7.75%
Tax -143,442 -123,784 -32,422 52,789 45,296 -128,288 -116,021 15.23%
NP 552,376 687,712 1,066,877 1,000,436 846,082 896,440 506,267 6.00%
-
NP to SH 552,376 687,712 1,066,877 1,000,436 846,082 896,440 506,267 6.00%
-
Tax Rate 20.61% 15.25% 2.95% -5.57% -5.66% 12.52% 18.64% -
Total Cost 3,717,736 3,525,420 2,925,845 2,711,213 2,761,932 2,585,980 2,672,587 24.68%
-
Net Worth 3,894,250 3,826,784 3,620,748 3,310,266 2,958,515 2,487,374 2,328,577 41.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,894,250 3,826,784 3,620,748 3,310,266 2,958,515 2,487,374 2,328,577 41.02%
NOSH 2,761,880 2,773,032 2,763,930 2,758,555 2,764,967 2,462,747 2,451,133 8.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.94% 16.32% 26.72% 26.95% 23.45% 25.74% 15.93% -
ROE 14.18% 17.97% 29.47% 30.22% 28.60% 36.04% 21.74% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 154.61 151.93 144.46 134.55 130.49 141.40 129.69 12.46%
EPS 20.00 24.80 38.60 36.27 30.60 36.40 20.60 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.31 1.20 1.07 1.01 0.95 30.21%
Adjusted Per Share Value based on latest NOSH - 2,750,302
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 99.16 97.84 92.72 86.19 83.78 80.87 73.82 21.80%
EPS 12.83 15.97 24.77 23.23 19.65 20.82 11.76 5.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9043 0.8886 0.8408 0.7687 0.687 0.5776 0.5407 41.03%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.52 2.69 2.53 2.25 1.25 1.39 1.38 -
P/RPS 2.28 1.77 1.75 1.67 0.96 0.98 1.06 66.86%
P/EPS 17.60 10.85 6.55 6.20 4.08 3.82 6.68 91.10%
EY 5.68 9.22 15.26 16.12 24.48 26.19 14.97 -47.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.95 1.93 1.87 1.17 1.38 1.45 43.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 24/02/11 25/11/10 18/08/10 31/05/10 25/02/10 -
Price 3.62 3.06 2.35 2.55 1.68 1.22 1.44 -
P/RPS 2.34 2.01 1.63 1.90 1.29 0.86 1.11 64.63%
P/EPS 18.10 12.34 6.09 7.03 5.49 3.35 6.97 89.25%
EY 5.52 8.10 16.43 14.22 18.21 29.84 14.34 -47.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.22 1.79 2.12 1.57 1.21 1.52 42.06%

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