[CAPITALA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 16.86%
YoY- 127.52%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 744,382 445,866 186,277 666,250 466,742 302,831 124,198 230.31%
PBT 75,477 60,783 8,934 125,478 99,294 56,347 10,625 269.97%
Tax -1,348 -717 -162 -13,843 -3,767 -1,508 -147 338.70%
NP 74,129 60,066 8,772 111,635 95,527 54,839 10,478 268.96%
-
NP to SH 73,970 59,907 8,655 111,635 95,527 54,839 10,478 268.44%
-
Tax Rate 1.79% 1.18% 1.81% 11.03% 3.79% 2.68% 1.38% -
Total Cost 670,253 385,800 177,505 554,615 371,215 247,992 113,720 226.64%
-
Net Worth 0 0 0 866,862 815,633 774,851 160,662 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 0 0 866,862 815,633 774,851 160,662 -
NOSH 2,142,585 2,098,290 2,121,999 2,114,299 2,335,031 2,335,031 174,633 432.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.96% 13.47% 4.71% 16.76% 20.47% 18.11% 8.44% -
ROE 0.00% 0.00% 0.00% 12.88% 11.71% 7.08% 6.52% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.74 21.25 8.78 31.51 22.89 14.85 71.12 -38.00%
EPS 3.50 2.80 0.40 5.28 6.50 2.92 6.00 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.41 0.40 0.38 0.92 -
Adjusted Per Share Value based on latest NOSH - 2,119,473
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.22 10.32 4.31 15.42 10.80 7.01 2.87 230.55%
EPS 1.71 1.39 0.20 2.58 2.21 1.27 0.24 270.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.2006 0.1887 0.1793 0.0372 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 1.76 1.59 1.56 1.64 1.57 1.66 0.00 -
P/RPS 5.07 7.48 17.77 5.20 6.86 11.18 0.00 -
P/EPS 50.98 55.69 382.47 31.06 33.51 61.72 0.00 -
EY 1.96 1.80 0.26 3.22 2.98 1.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.00 3.93 4.37 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 24/02/06 28/11/05 26/08/05 25/05/05 18/02/05 23/12/04 -
Price 1.61 1.74 1.61 1.58 1.52 1.78 1.80 -
P/RPS 4.63 8.19 18.34 5.01 6.64 11.99 2.53 49.66%
P/EPS 46.63 60.94 394.73 29.92 32.45 66.19 30.00 34.21%
EY 2.14 1.64 0.25 3.34 3.08 1.51 3.33 -25.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.85 3.80 4.68 1.96 -

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