[CAPITALA] QoQ 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- -34.37%
YoY- 85.65%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 904,988 707,909 608,383 535,156 632,792 461,585 432,154 63.31%
PBT -429,733 -504,328 -46,901 110,174 202,024 74,691 130,365 -
Tax 228,004 969,855 56,318 51,103 43,699 105,286 54,685 157.93%
NP -201,729 465,527 9,417 161,277 245,723 179,977 185,050 -
-
NP to SH -201,729 465,527 9,417 161,277 245,723 179,977 185,050 -
-
Tax Rate - - - -46.38% -21.63% -140.96% -41.95% -
Total Cost 1,106,717 242,382 598,966 373,879 387,069 281,608 247,104 170.47%
-
Net Worth 1,627,525 1,795,941 2,260,079 2,253,134 2,102,821 182,314,368 1,639,683 -0.49%
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 1,627,525 1,795,941 2,260,079 2,253,134 2,102,821 182,314,368 1,639,683 -0.49%
NOSH 2,358,733 2,363,081 2,354,249 2,371,720 2,362,721 2,337,363 2,342,405 0.46%
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 -22.29% 65.76% 1.55% 30.14% 38.83% 38.99% 42.82% -
ROE -12.39% 25.92% 0.42% 7.16% 11.69% 0.10% 11.29% -
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 38.37 29.96 25.84 22.56 26.78 19.75 18.45 62.56%
EPS -8.50 -19.60 0.40 6.80 10.40 7.70 7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.76 0.96 0.95 0.89 78.00 0.70 -0.95%
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 21.02 16.44 14.13 12.43 14.69 10.72 10.04 63.29%
EPS -4.68 10.81 0.22 3.75 5.71 4.18 4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3779 0.417 0.5248 0.5232 0.4883 42.3363 0.3808 -0.50%
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 2.27 4.14 3.37 6.07 5.97 9.27 10.30 -63.34%
P/EPS -10.17 6.29 217.50 20.15 15.38 23.77 24.05 -
EY -9.83 15.89 0.46 4.96 6.50 4.21 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.63 0.91 1.44 1.80 0.02 2.71 -39.84%
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 2.45 3.71 4.26 4.48 5.75 8.96 10.24 -61.29%
P/EPS -10.99 5.63 275.00 14.85 14.81 22.99 23.92 -
EY -9.10 17.75 0.36 6.73 6.75 4.35 4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.46 1.15 1.06 1.73 0.02 2.70 -36.56%

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