[CAPITALA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -96.18%
YoY- -94.81%
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,851,786 1,934,269 1,143,539 535,156 1,094,377 461,585 1,603,261 46.54%
PBT -869,198 -441,055 63,273 110,174 276,715 74,691 278,048 -
Tax 372,635 146,222 107,421 51,103 148,985 105,286 220,009 41.86%
NP -496,563 -294,833 170,694 161,277 425,700 179,977 498,057 -
-
NP to SH -496,563 -294,833 170,694 16,277 425,700 179,977 498,057 -
-
Tax Rate - - -169.77% -46.38% -53.84% -140.96% -79.13% -
Total Cost 3,348,349 2,229,102 972,845 373,879 668,677 281,608 1,105,204 108.67%
-
Net Worth 1,603,912 1,792,590 2,275,920 227,399 2,093,220 182,314,368 1,644,527 -1.64%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,603,912 1,792,590 2,275,920 227,399 2,093,220 182,314,368 1,644,527 -1.64%
NOSH 2,358,695 2,358,672 2,370,750 239,367 2,351,933 2,337,363 2,349,325 0.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -17.41% -15.24% 14.93% 30.14% 38.90% 38.99% 31.07% -
ROE -30.96% -16.45% 7.50% 7.16% 20.34% 0.10% 30.29% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 120.91 82.01 48.24 223.57 46.53 19.75 68.24 46.17%
EPS -20.90 -12.40 7.20 6.80 18.10 7.70 21.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.76 0.96 0.95 0.89 78.00 0.70 -1.90%
Adjusted Per Share Value based on latest NOSH - 2,371,720
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 67.01 45.45 26.87 12.58 25.72 10.85 37.67 46.55%
EPS -11.67 -6.93 4.01 0.38 10.00 4.23 11.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3769 0.4212 0.5348 0.0534 0.4919 42.8419 0.3864 -1.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.87 1.24 0.87 1.37 1.60 1.83 1.90 -
P/RPS 0.72 1.51 1.80 0.61 3.44 9.27 2.78 -59.20%
P/EPS -4.13 -9.92 12.08 20.15 8.84 23.77 8.96 -
EY -24.20 -10.08 8.28 4.96 11.31 4.21 11.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.63 0.91 1.44 1.80 0.02 2.71 -39.21%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 02/03/09 28/11/08 28/08/08 29/05/08 27/02/08 23/11/07 30/08/07 -
Price 0.94 1.11 1.10 1.01 1.54 1.77 1.89 -
P/RPS 0.78 1.35 2.28 0.45 3.31 8.96 2.77 -56.87%
P/EPS -4.47 -8.88 15.28 14.85 8.51 22.99 8.92 -
EY -22.40 -11.26 6.55 6.73 11.75 4.35 11.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.46 1.15 1.06 1.73 0.02 2.70 -35.94%

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