[CAPITALA] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -67.15%
YoY- 323.71%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,094,377 1,846,340 1,603,261 1,561,476 4,649,568 1,328,372 1,058,107 2.26%
PBT 276,715 298,764 278,048 197,476 543,174 21,360 86,174 117.19%
Tax 148,985 421,144 220,009 220,432 729,138 258,648 115,528 18.42%
NP 425,700 719,908 498,057 417,908 1,272,312 280,008 201,702 64.31%
-
NP to SH 425,700 719,908 498,057 417,892 1,272,312 280,008 201,702 64.31%
-
Tax Rate -53.84% -140.96% -79.13% -111.62% -134.24% -1,210.90% -134.06% -
Total Cost 668,677 1,126,432 1,105,204 1,143,568 3,377,256 1,048,364 856,405 -15.16%
-
Net Worth 2,093,220 182,314,368 1,644,527 1,508,181 0 0 1,151,890 48.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,093,220 182,314,368 1,644,527 1,508,181 0 0 1,151,890 48.75%
NOSH 2,351,933 2,337,363 2,349,325 2,356,533 2,359,854 2,824,999 2,350,796 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 38.90% 38.99% 31.07% 26.76% 27.36% 21.08% 19.06% -
ROE 20.34% 0.39% 30.29% 27.71% 0.00% 0.00% 17.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 46.53 78.99 68.24 66.26 197.03 47.02 45.01 2.23%
EPS 18.10 30.80 21.20 17.73 54.00 12.00 8.60 64.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 78.00 0.70 0.64 0.00 0.00 0.49 48.70%
Adjusted Per Share Value based on latest NOSH - 2,347,918
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.71 43.38 37.67 36.69 109.25 31.21 24.86 2.26%
EPS 10.00 16.91 11.70 9.82 29.89 6.58 4.74 64.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4918 42.8362 0.3864 0.3544 0.00 0.00 0.2706 48.76%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.60 1.83 1.90 1.77 1.51 1.53 1.50 -
P/RPS 3.44 2.32 2.78 2.67 0.77 3.25 3.33 2.18%
P/EPS 8.84 5.94 8.96 9.98 2.80 15.44 17.48 -36.44%
EY 11.31 16.83 11.16 10.02 35.71 6.48 5.72 57.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.02 2.71 2.77 0.00 0.00 3.06 -29.72%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 30/08/07 23/05/07 28/02/07 30/11/06 29/08/06 -
Price 1.54 1.77 1.89 1.93 1.63 1.53 1.33 -
P/RPS 3.31 2.24 2.77 2.91 0.83 3.25 2.95 7.95%
P/EPS 8.51 5.75 8.92 10.88 3.02 15.44 15.50 -32.87%
EY 11.75 17.40 11.22 9.19 33.08 6.48 6.45 48.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.02 2.70 3.02 0.00 0.00 2.71 -25.79%

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