[CAPITALA] QoQ Annualized Quarter Result on 31-Dec-2006

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006
Profit Trend
QoQ- 354.38%
YoY- 961.91%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,846,340 1,603,261 1,561,476 4,649,568 1,328,372 1,058,107 992,509 51.20%
PBT 298,764 278,048 197,476 543,174 21,360 86,174 100,636 106.42%
Tax 421,144 220,009 220,432 729,138 258,648 115,528 -1,797 -
NP 719,908 498,057 417,908 1,272,312 280,008 201,702 98,838 275.29%
-
NP to SH 719,908 498,057 417,892 1,272,312 280,008 201,702 98,626 275.83%
-
Tax Rate -140.96% -79.13% -111.62% -134.24% -1,210.90% -134.06% 1.79% -
Total Cost 1,126,432 1,105,204 1,143,568 3,377,256 1,048,364 856,405 893,670 16.66%
-
Net Worth 182,314,368 1,644,527 1,508,181 0 0 1,151,890 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 182,314,368 1,644,527 1,508,181 0 0 1,151,890 0 -
NOSH 2,337,363 2,349,325 2,356,533 2,359,854 2,824,999 2,350,796 2,142,585 5.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 38.99% 31.07% 26.76% 27.36% 21.08% 19.06% 9.96% -
ROE 0.39% 30.29% 27.71% 0.00% 0.00% 17.51% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 78.99 68.24 66.26 197.03 47.02 45.01 46.32 42.69%
EPS 30.80 21.20 17.73 54.00 12.00 8.60 4.67 251.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 78.00 0.70 0.64 0.00 0.00 0.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,345,687
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.38 37.67 36.69 109.25 31.21 24.86 23.32 51.19%
EPS 16.91 11.70 9.82 29.89 6.58 4.74 2.32 275.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 42.8362 0.3864 0.3544 0.00 0.00 0.2706 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.83 1.90 1.77 1.51 1.53 1.50 1.76 -
P/RPS 2.32 2.78 2.67 0.77 3.25 3.33 3.80 -28.01%
P/EPS 5.94 8.96 9.98 2.80 15.44 17.48 38.23 -71.06%
EY 16.83 11.16 10.02 35.71 6.48 5.72 2.62 245.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.71 2.77 0.00 0.00 3.06 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 30/08/07 23/05/07 28/02/07 30/11/06 29/08/06 30/05/06 -
Price 1.77 1.89 1.93 1.63 1.53 1.33 1.61 -
P/RPS 2.24 2.77 2.91 0.83 3.25 2.95 3.48 -25.43%
P/EPS 5.75 8.92 10.88 3.02 15.44 15.50 34.98 -69.95%
EY 17.40 11.22 9.19 33.08 6.48 6.45 2.86 232.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.70 3.02 0.00 0.00 2.71 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