[CAPITALA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 74.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 445,866 186,277 666,250 466,742 302,831 124,198 392,690 8.81%
PBT 60,783 8,934 125,478 99,294 56,347 10,625 58,071 3.08%
Tax -717 -162 -13,843 -3,767 -1,508 -147 -9,004 -81.40%
NP 60,066 8,772 111,635 95,527 54,839 10,478 49,067 14.39%
-
NP to SH 59,907 8,655 111,635 95,527 54,839 10,478 49,067 14.19%
-
Tax Rate 1.18% 1.81% 11.03% 3.79% 2.68% 1.38% 15.51% -
Total Cost 385,800 177,505 554,615 371,215 247,992 113,720 343,623 8.00%
-
Net Worth 0 0 866,862 815,633 774,851 160,662 65,656 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 0 0 866,862 815,633 774,851 160,662 65,656 -
NOSH 2,098,290 2,121,999 2,114,299 2,335,031 2,335,031 174,633 76,345 805.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.47% 4.71% 16.76% 20.47% 18.11% 8.44% 12.50% -
ROE 0.00% 0.00% 12.88% 11.71% 7.08% 6.52% 74.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.25 8.78 31.51 22.89 14.85 71.12 514.36 -87.97%
EPS 2.80 0.40 5.28 6.50 2.92 6.00 64.27 -87.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.41 0.40 0.38 0.92 0.86 -
Adjusted Per Share Value based on latest NOSH - 2,335,031
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.31 4.31 15.41 10.79 7.00 2.87 9.08 8.81%
EPS 1.39 0.20 2.58 2.21 1.27 0.24 1.13 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2005 0.1886 0.1792 0.0372 0.0152 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 1.59 1.56 1.64 1.57 1.66 0.00 0.00 -
P/RPS 7.48 17.77 5.20 6.86 11.18 0.00 0.00 -
P/EPS 55.69 382.47 31.06 33.51 61.72 0.00 0.00 -
EY 1.80 0.26 3.22 2.98 1.62 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 3.93 4.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 26/08/05 25/05/05 18/02/05 23/12/04 - -
Price 1.74 1.61 1.58 1.52 1.78 1.80 0.00 -
P/RPS 8.19 18.34 5.01 6.64 11.99 2.53 0.00 -
P/EPS 60.94 394.73 29.92 32.45 66.19 30.00 0.00 -
EY 1.64 0.25 3.34 3.08 1.51 3.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.85 3.80 4.68 1.96 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