[CAPITALA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -65.29%
YoY- 708.8%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,603,261 1,171,107 774,928 332,093 1,058,107 744,382 445,866 135.26%
PBT 278,048 148,107 90,529 5,340 86,174 75,477 60,783 176.33%
Tax 220,009 165,324 121,523 64,662 115,528 -1,348 -717 -
NP 498,057 313,431 212,052 70,002 201,702 74,129 60,066 311.25%
-
NP to SH 498,057 313,419 212,052 70,002 201,702 73,970 59,907 311.98%
-
Tax Rate -79.13% -111.62% -134.24% -1,210.90% -134.06% 1.79% 1.18% -
Total Cost 1,105,204 857,676 562,876 262,091 856,405 670,253 385,800 102.09%
-
Net Worth 1,644,527 1,508,181 0 0 1,151,890 0 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,644,527 1,508,181 0 0 1,151,890 0 0 -
NOSH 2,349,325 2,356,533 2,359,854 2,824,999 2,350,796 2,142,585 2,098,290 7.84%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 31.07% 26.76% 27.36% 21.08% 19.06% 9.96% 13.47% -
ROE 30.29% 20.78% 0.00% 0.00% 17.51% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 68.24 49.70 32.84 11.76 45.01 34.74 21.25 118.12%
EPS 21.20 13.30 9.00 3.00 8.60 3.50 2.80 287.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.64 0.00 0.00 0.49 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,824,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.68 27.53 18.21 7.81 24.87 17.50 10.48 135.24%
EPS 11.71 7.37 4.98 1.65 4.74 1.74 1.41 311.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3865 0.3545 0.00 0.00 0.2707 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.90 1.77 1.51 1.53 1.50 1.76 1.59 -
P/RPS 2.78 3.56 4.60 13.02 3.33 5.07 7.48 -48.40%
P/EPS 8.96 13.31 16.80 61.74 17.48 50.98 55.69 -70.51%
EY 11.16 7.51 5.95 1.62 5.72 1.96 1.80 238.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.77 0.00 0.00 3.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 23/05/07 28/02/07 30/11/06 29/08/06 30/05/06 24/02/06 -
Price 1.89 1.93 1.63 1.53 1.33 1.61 1.74 -
P/RPS 2.77 3.88 4.96 13.02 2.95 4.63 8.19 -51.55%
P/EPS 8.92 14.51 18.14 61.74 15.50 46.63 60.94 -72.32%
EY 11.22 6.89 5.51 1.62 6.45 2.14 1.64 261.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.02 0.00 0.00 2.71 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