[CAPITALA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 77.37%
YoY- 58.83%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,135,056 1,053,283 3,992,722 2,783,737 1,804,007 870,605 3,178,854 -23.36%
PBT 347,909 202,874 1,099,299 710,735 400,393 256,182 622,288 -32.20%
Tax -71,721 -30,946 -32,422 39,592 22,648 -32,072 -116,021 -27.49%
NP 276,188 171,928 1,066,877 750,327 423,041 224,110 506,267 -33.30%
-
NP to SH 276,188 171,928 1,066,877 750,327 423,041 224,110 506,267 -33.30%
-
Tax Rate 20.61% 15.25% 2.95% -5.57% -5.66% 12.52% 18.64% -
Total Cost 1,858,868 881,355 2,925,845 2,033,410 1,380,966 646,495 2,672,587 -21.55%
-
Net Worth 3,894,250 3,826,784 3,620,748 3,310,266 2,958,515 2,487,374 2,328,577 41.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,894,250 3,826,784 3,620,748 3,310,266 2,958,515 2,487,374 2,328,577 41.02%
NOSH 2,761,880 2,773,032 2,763,930 2,758,555 2,764,967 2,462,747 2,451,133 8.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.94% 16.32% 26.72% 26.95% 23.45% 25.74% 15.93% -
ROE 7.09% 4.49% 29.47% 22.67% 14.30% 9.01% 21.74% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 77.30 37.98 144.46 100.91 65.25 35.35 129.69 -29.24%
EPS 10.00 6.20 38.60 27.20 15.30 9.10 20.60 -38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.31 1.20 1.07 1.01 0.95 30.21%
Adjusted Per Share Value based on latest NOSH - 2,750,302
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.18 24.76 93.84 65.43 42.40 20.46 74.71 -23.36%
EPS 6.49 4.04 25.08 17.64 9.94 5.27 11.90 -33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9153 0.8994 0.851 0.778 0.6954 0.5846 0.5473 41.02%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.52 2.69 2.53 2.25 1.25 1.39 1.38 -
P/RPS 4.55 7.08 1.75 2.23 1.92 3.93 1.06 164.82%
P/EPS 35.20 43.39 6.55 8.27 8.17 15.27 6.68 203.73%
EY 2.84 2.30 15.26 12.09 12.24 6.55 14.97 -67.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.95 1.93 1.87 1.17 1.38 1.45 43.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 24/02/11 25/11/10 18/08/10 31/05/10 25/02/10 -
Price 3.62 3.06 2.35 2.55 1.68 1.22 1.44 -
P/RPS 4.68 8.06 1.63 2.53 2.57 3.45 1.11 161.67%
P/EPS 36.20 49.35 6.09 9.37 10.98 13.41 6.97 200.81%
EY 2.76 2.03 16.43 10.67 9.11 7.46 14.34 -66.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.22 1.79 2.12 1.57 1.21 1.52 42.06%

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