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

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006
Profit Trend
QoQ- 102.92%
YoY- 177.0%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 461,585 432,154 396,179 442,835 332,093 313,725 258,605 47.09%
PBT 74,691 130,365 43,072 85,189 5,340 13,893 14,694 195.34%
Tax 105,286 54,685 43,801 56,861 64,662 116,876 -631 -
NP 179,977 185,050 86,873 142,050 70,002 130,769 14,063 446.28%
-
NP to SH 179,977 185,050 86,873 142,050 70,002 130,769 14,063 446.28%
-
Tax Rate -140.96% -41.95% -101.69% -66.75% -1,210.90% -841.26% 4.29% -
Total Cost 281,608 247,104 309,306 300,785 262,091 182,956 244,542 9.85%
-
Net Worth 182,314,368 1,639,683 1,502,668 0 0 1,126,913 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 1,639,683 1,502,668 0 0 1,126,913 0 -
NOSH 2,337,363 2,342,405 2,347,918 2,345,687 2,824,999 2,299,823 2,072,636 8.33%
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% 42.82% 21.93% 32.08% 21.08% 41.68% 5.44% -
ROE 0.10% 11.29% 5.78% 0.00% 0.00% 11.60% 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 18.45 16.87 18.88 11.76 13.64 12.48 35.76%
EPS 7.70 7.90 3.70 6.10 3.00 5.60 0.70 393.88%
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 10.67 9.99 9.16 10.24 7.68 7.25 5.98 47.05%
EPS 4.16 4.28 2.01 3.28 1.62 3.02 0.33 440.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 42.1595 0.3792 0.3475 0.00 0.00 0.2606 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 10.30 10.49 8.00 13.02 11.00 14.11 -24.40%
P/EPS 23.77 24.05 47.84 24.93 61.74 26.38 259.39 -79.64%
EY 4.21 4.16 2.09 4.01 1.62 3.79 0.39 387.73%
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 10.24 11.44 8.63 13.02 9.75 12.90 -21.55%
P/EPS 22.99 23.92 52.16 26.92 61.74 23.39 237.29 -78.87%
EY 4.35 4.18 1.92 3.72 1.62 4.28 0.42 374.47%
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