[CAPITALA] QoQ Cumulative Quarter Result on 31-Dec-2006

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006
Profit Trend
QoQ- 202.92%
YoY- 253.97%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 461,585 1,603,261 1,171,107 774,928 332,093 1,058,107 744,382 -27.26%
PBT 74,691 278,048 148,107 90,529 5,340 86,174 75,477 -0.69%
Tax 105,286 220,009 165,324 121,523 64,662 115,528 -1,348 -
NP 179,977 498,057 313,431 212,052 70,002 201,702 74,129 80.54%
-
NP to SH 179,977 498,057 313,419 212,052 70,002 201,702 73,970 80.80%
-
Tax Rate -140.96% -79.13% -111.62% -134.24% -1,210.90% -134.06% 1.79% -
Total Cost 281,608 1,105,204 857,676 562,876 262,091 856,405 670,253 -43.87%
-
Net Worth 182,314,368 1,644,527 1,508,181 0 0 1,151,890 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 182,314,368 1,644,527 1,508,181 0 0 1,151,890 0 -
NOSH 2,337,363 2,349,325 2,356,533 2,359,854 2,824,999 2,350,796 2,142,585 5.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 38.99% 31.07% 26.76% 27.36% 21.08% 19.06% 9.96% -
ROE 0.10% 30.29% 20.78% 0.00% 0.00% 17.51% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.75 68.24 49.70 32.84 11.76 45.01 34.74 -31.34%
EPS 7.70 21.20 13.30 9.00 3.00 8.60 3.50 69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 78.00 0.70 0.64 0.00 0.00 0.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,345,687
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.72 37.23 27.19 17.99 7.71 24.57 17.29 -27.26%
EPS 4.18 11.57 7.28 4.92 1.63 4.68 1.72 80.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 42.3347 0.3819 0.3502 0.00 0.00 0.2675 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.83 1.90 1.77 1.51 1.53 1.50 1.76 -
P/RPS 9.27 2.78 3.56 4.60 13.02 3.33 5.07 49.47%
P/EPS 23.77 8.96 13.31 16.80 61.74 17.48 50.98 -39.84%
EY 4.21 11.16 7.51 5.95 1.62 5.72 1.96 66.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.71 2.77 0.00 0.00 3.06 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 30/08/07 23/05/07 28/02/07 30/11/06 29/08/06 30/05/06 -
Price 1.77 1.89 1.93 1.63 1.53 1.33 1.61 -
P/RPS 8.96 2.77 3.88 4.96 13.02 2.95 4.63 55.23%
P/EPS 22.99 8.92 14.51 18.14 61.74 15.50 46.63 -37.56%
EY 4.35 11.22 6.89 5.51 1.62 6.45 2.14 60.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.70 3.02 0.00 0.00 2.71 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