[CAPITALA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 88.76%
YoY- 23.58%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,053,283 3,992,722 2,783,737 1,804,007 870,605 3,178,854 2,284,795 -40.35%
PBT 202,874 1,099,299 710,735 400,393 256,182 622,288 398,538 -36.27%
Tax -30,946 -32,422 39,592 22,648 -32,072 -116,021 73,859 -
NP 171,928 1,066,877 750,327 423,041 224,110 506,267 472,397 -49.05%
-
NP to SH 171,928 1,066,877 750,327 423,041 224,110 506,267 472,397 -49.05%
-
Tax Rate 15.25% 2.95% -5.57% -5.66% 12.52% 18.64% -18.53% -
Total Cost 881,355 2,925,845 2,033,410 1,380,966 646,495 2,672,587 1,812,398 -38.18%
-
Net Worth 3,826,784 3,620,748 3,310,266 2,958,515 2,487,374 2,328,577 2,312,776 39.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,826,784 3,620,748 3,310,266 2,958,515 2,487,374 2,328,577 2,312,776 39.93%
NOSH 2,773,032 2,763,930 2,758,555 2,764,967 2,462,747 2,451,133 2,460,400 8.30%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.32% 26.72% 26.95% 23.45% 25.74% 15.93% 20.68% -
ROE 4.49% 29.47% 22.67% 14.30% 9.01% 21.74% 20.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.98 144.46 100.91 65.25 35.35 129.69 92.86 -44.93%
EPS 6.20 38.60 27.20 15.30 9.10 20.60 19.20 -52.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.31 1.20 1.07 1.01 0.95 0.94 29.20%
Adjusted Per Share Value based on latest NOSH - 2,762,916
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.75 93.83 65.42 42.39 20.46 74.70 53.69 -40.35%
EPS 4.04 25.07 17.63 9.94 5.27 11.90 11.10 -49.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8993 0.8509 0.7779 0.6952 0.5845 0.5472 0.5435 39.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.69 2.53 2.25 1.25 1.39 1.38 1.40 -
P/RPS 7.08 1.75 2.23 1.92 3.93 1.06 1.51 180.40%
P/EPS 43.39 6.55 8.27 8.17 15.27 6.68 7.29 228.78%
EY 2.30 15.26 12.09 12.24 6.55 14.97 13.71 -69.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.93 1.87 1.17 1.38 1.45 1.49 19.66%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 24/02/11 25/11/10 18/08/10 31/05/10 25/02/10 20/11/09 -
Price 3.06 2.35 2.55 1.68 1.22 1.44 1.28 -
P/RPS 8.06 1.63 2.53 2.57 3.45 1.11 1.38 224.66%
P/EPS 49.35 6.09 9.37 10.98 13.41 6.97 6.67 280.16%
EY 2.03 16.43 10.67 9.11 7.46 14.34 15.00 -73.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.79 2.12 1.57 1.21 1.52 1.36 38.67%

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