[CAPITALA] QoQ Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 113.01%
YoY- 41.51%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 535,156 632,792 461,585 432,154 396,179 442,835 332,093 37.41%
PBT 110,174 202,024 74,691 130,365 43,072 85,189 5,340 650.86%
Tax 51,103 43,699 105,286 54,685 43,801 56,861 64,662 -14.50%
NP 161,277 245,723 179,977 185,050 86,873 142,050 70,002 74.34%
-
NP to SH 161,277 245,723 179,977 185,050 86,873 142,050 70,002 74.34%
-
Tax Rate -46.38% -21.63% -140.96% -41.95% -101.69% -66.75% -1,210.90% -
Total Cost 373,879 387,069 281,608 247,104 309,306 300,785 262,091 26.69%
-
Net Worth 2,253,134 2,102,821 182,314,368 1,639,683 1,502,668 0 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,253,134 2,102,821 182,314,368 1,639,683 1,502,668 0 0 -
NOSH 2,371,720 2,362,721 2,337,363 2,342,405 2,347,918 2,345,687 2,824,999 -10.99%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 30.14% 38.83% 38.99% 42.82% 21.93% 32.08% 21.08% -
ROE 7.16% 11.69% 0.10% 11.29% 5.78% 0.00% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.56 26.78 19.75 18.45 16.87 18.88 11.76 54.32%
EPS 6.80 10.40 7.70 7.90 3.70 6.10 3.00 72.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.89 78.00 0.70 0.64 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,342,405
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.58 14.87 10.85 10.16 9.31 10.41 7.80 37.48%
EPS 3.79 5.77 4.23 4.35 2.04 3.34 1.65 74.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5295 0.4942 42.8457 0.3853 0.3531 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.37 1.60 1.83 1.90 1.77 1.51 1.53 -
P/RPS 6.07 5.97 9.27 10.30 10.49 8.00 13.02 -39.84%
P/EPS 20.15 15.38 23.77 24.05 47.84 24.93 61.74 -52.56%
EY 4.96 6.50 4.21 4.16 2.09 4.01 1.62 110.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.80 0.02 2.71 2.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 23/11/07 30/08/07 23/05/07 28/02/07 30/11/06 -
Price 1.01 1.54 1.77 1.89 1.93 1.63 1.53 -
P/RPS 4.48 5.75 8.96 10.24 11.44 8.63 13.02 -50.86%
P/EPS 14.85 14.81 22.99 23.92 52.16 26.92 61.74 -61.29%
EY 6.73 6.75 4.35 4.18 1.92 3.72 1.62 158.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.73 0.02 2.70 3.02 0.00 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