[CAPITALA] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 200.7%
YoY--%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 894,059 739,668 747,996 797,131 904,988 707,909 608,383 29.16%
PBT 223,750 136,260 138,161 124,118 -429,733 -504,328 -46,901 -
Tax -189,879 -6,188 1,015 79,032 228,004 969,855 56,318 -
NP 33,871 130,072 139,176 203,150 -201,729 465,527 9,417 134.20%
-
NP to SH 33,871 130,072 139,176 203,150 -201,729 465,527 9,417 134.20%
-
Tax Rate 84.86% 4.54% -0.73% -63.67% - - - -
Total Cost 860,188 609,596 608,820 593,981 1,106,717 242,382 598,966 27.20%
-
Net Worth 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2.60%
NOSH 2,472,806 2,454,188 2,358,915 2,362,209 2,358,733 2,363,081 2,354,249 3.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.79% 17.59% 18.61% 25.49% -22.29% 65.76% 1.55% -
ROE 1.44% 5.64% 7.20% 11.32% -12.39% 25.92% 0.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.16 30.14 31.71 33.75 38.37 29.96 25.84 25.03%
EPS 1.40 5.30 5.90 8.60 -8.50 -19.60 0.40 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.82 0.76 0.69 0.76 0.96 -0.69%
Adjusted Per Share Value based on latest NOSH - 2,362,209
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.76 17.18 17.37 18.51 21.02 16.44 14.13 29.14%
EPS 0.79 3.02 3.23 4.72 -4.68 10.81 0.22 133.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5455 0.5357 0.4492 0.4169 0.3779 0.417 0.5248 2.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.40 1.11 0.94 0.87 1.24 0.87 -
P/RPS 3.82 4.65 3.50 2.79 2.27 4.14 3.37 8.69%
P/EPS 100.75 26.42 18.81 10.93 -10.17 6.29 217.50 -40.04%
EY 0.99 3.79 5.32 9.15 -9.83 15.89 0.46 66.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.49 1.35 1.24 1.26 1.63 0.91 36.30%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 -
Price 1.44 1.28 1.42 1.25 0.94 1.11 1.10 -
P/RPS 3.98 4.25 4.48 3.70 2.45 3.71 4.26 -4.41%
P/EPS 105.13 24.15 24.07 14.53 -10.99 5.63 275.00 -47.23%
EY 0.95 4.14 4.15 6.88 -9.10 17.75 0.36 90.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.36 1.73 1.64 1.36 1.46 1.15 20.37%

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