[CAPITALA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -68.95%
YoY- 0.3%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,946,091 3,587,462 2,349,959 1,168,398 4,495,141 3,216,686 2,135,056 74.63%
PBT 962,557 649,606 387,680 212,406 777,017 456,408 347,909 96.47%
Tax -172,949 -163,406 -62,113 -39,969 -221,693 -27,918 -71,721 79.34%
NP 789,608 486,200 325,567 172,437 555,324 428,490 276,188 100.79%
-
NP to SH 789,608 486,200 325,567 172,437 555,324 428,490 276,188 100.79%
-
Tax Rate 17.97% 25.15% 16.02% 18.82% 28.53% 6.12% 20.61% -
Total Cost 4,156,483 3,101,262 2,024,392 995,961 3,939,817 2,788,196 1,858,868 70.57%
-
Net Worth 4,863,050 5,444,987 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 15.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 500,199 - - - 138,952 - - -
Div Payout % 63.35% - - - 25.02% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,863,050 5,444,987 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 15.88%
NOSH 2,778,886 2,778,054 2,779,058 2,781,225 2,779,049 2,782,396 2,761,880 0.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.96% 13.55% 13.85% 14.76% 12.35% 13.32% 12.94% -
ROE 16.24% 8.93% 11.72% 3.97% 13.78% 10.77% 7.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 177.99 129.14 84.56 42.01 161.75 115.61 77.30 73.93%
EPS 28.40 17.50 11.70 6.20 20.00 15.40 10.00 99.91%
DPS 18.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.75 1.96 1.00 1.56 1.45 1.43 1.41 15.41%
Adjusted Per Share Value based on latest NOSH - 2,781,225
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 116.24 84.31 55.23 27.46 105.64 75.60 50.18 74.62%
EPS 18.56 11.43 7.65 4.05 13.05 10.07 6.49 100.83%
DPS 11.76 0.00 0.00 0.00 3.27 0.00 0.00 -
NAPS 1.1429 1.2796 0.6531 1.0196 0.947 0.9351 0.9152 15.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.74 3.02 3.57 3.45 3.77 3.03 3.52 -
P/RPS 1.54 2.34 4.22 8.21 2.33 2.62 4.55 -51.27%
P/EPS 9.64 17.26 30.47 55.64 18.87 19.68 35.20 -57.66%
EY 10.37 5.80 3.28 1.80 5.30 5.08 2.84 136.19%
DY 6.57 0.00 0.00 0.00 1.33 0.00 0.00 -
P/NAPS 1.57 1.54 3.57 2.21 2.60 2.12 2.50 -26.56%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 28/08/12 23/05/12 22/02/12 22/11/11 23/08/11 -
Price 2.64 2.85 3.55 3.39 3.65 3.67 3.62 -
P/RPS 1.48 2.21 4.20 8.07 2.26 3.17 4.68 -53.42%
P/EPS 9.29 16.28 30.30 54.68 18.27 23.83 36.20 -59.44%
EY 10.76 6.14 3.30 1.83 5.47 4.20 2.76 146.68%
DY 6.82 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 1.51 1.45 3.55 2.17 2.52 2.57 2.57 -29.73%

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