[CAPITALA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 58.91%
YoY- 146.93%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 535,156 1,094,377 461,585 1,603,261 1,171,107 774,928 332,093 37.41%
PBT 110,174 276,715 74,691 278,048 148,107 90,529 5,340 650.86%
Tax 51,103 148,985 105,286 220,009 165,324 121,523 64,662 -14.50%
NP 161,277 425,700 179,977 498,057 313,431 212,052 70,002 74.34%
-
NP to SH 16,277 425,700 179,977 498,057 313,419 212,052 70,002 -62.15%
-
Tax Rate -46.38% -53.84% -140.96% -79.13% -111.62% -134.24% -1,210.90% -
Total Cost 373,879 668,677 281,608 1,105,204 857,676 562,876 262,091 26.69%
-
Net Worth 227,399 2,093,220 182,314,368 1,644,527 1,508,181 0 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 227,399 2,093,220 182,314,368 1,644,527 1,508,181 0 0 -
NOSH 239,367 2,351,933 2,337,363 2,349,325 2,356,533 2,359,854 2,824,999 -80.67%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 30.14% 38.90% 38.99% 31.07% 26.76% 27.36% 21.08% -
ROE 7.16% 20.34% 0.10% 30.29% 20.78% 0.00% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 223.57 46.53 19.75 68.24 49.70 32.84 11.76 611.03%
EPS 6.80 18.10 7.70 21.20 13.30 9.00 3.00 72.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.89 78.00 0.70 0.64 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,342,405
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.43 25.41 10.72 37.23 27.19 18.00 7.71 37.45%
EPS 0.38 9.89 4.18 11.57 7.28 4.92 1.63 -62.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.4861 42.3363 0.3819 0.3502 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.37 1.60 1.83 1.90 1.77 1.51 1.53 -
P/RPS 0.61 3.44 9.27 2.78 3.56 4.60 13.02 -86.97%
P/EPS 20.15 8.84 23.77 8.96 13.31 16.80 61.74 -52.56%
EY 4.96 11.31 4.21 11.16 7.51 5.95 1.62 110.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.80 0.02 2.71 2.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 23/11/07 30/08/07 23/05/07 28/02/07 30/11/06 -
Price 1.01 1.54 1.77 1.89 1.93 1.63 1.53 -
P/RPS 0.45 3.31 8.96 2.77 3.88 4.96 13.02 -89.36%
P/EPS 14.85 8.51 22.99 8.92 14.51 18.14 61.74 -61.29%
EY 6.73 11.75 4.35 11.22 6.89 5.51 1.62 158.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.73 0.02 2.70 3.02 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