[CAPITALA] QoQ TTM 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- 12.63%
YoY- 136.35%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,061,687 1,932,756 1,742,799 1,613,307 1,494,878 1,347,258 1,153,160 47.25%
PBT 517,254 450,152 333,317 263,966 147,494 119,116 85,806 230.86%
Tax 254,773 247,471 260,633 220,009 282,200 237,768 180,352 25.87%
NP 772,027 697,623 593,950 483,975 429,694 356,884 266,158 103.25%
-
NP to SH 772,027 697,623 593,950 483,975 429,694 356,884 266,116 103.27%
-
Tax Rate -49.25% -54.97% -78.19% -83.35% -191.33% -199.61% -210.19% -
Total Cost 1,289,660 1,235,133 1,148,849 1,129,332 1,065,184 990,374 887,002 28.31%
-
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 37.45% 36.09% 34.08% 30.00% 28.74% 26.49% 23.08% -
ROE 34.26% 33.18% 0.33% 29.52% 28.60% 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 86.93 81.80 74.56 68.87 63.67 57.44 40.82 65.44%
EPS 32.55 29.53 25.41 20.66 18.30 15.21 9.42 128.38%
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 48.45 45.42 40.95 37.91 35.13 31.66 27.10 47.25%
EPS 18.14 16.39 13.96 11.37 10.10 8.39 6.25 103.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5295 0.4941 42.8419 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 1.58 1.96 2.45 2.76 2.78 2.63 3.75 -43.76%
P/EPS 4.21 5.42 7.20 9.20 9.67 9.92 16.24 -59.31%
EY 23.76 18.45 13.89 10.87 10.34 10.08 6.16 145.74%
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 1.16 1.88 2.37 2.74 3.03 2.84 3.75 -54.22%
P/EPS 3.10 5.22 6.97 9.15 10.55 10.71 16.24 -66.81%
EY 32.23 19.17 14.36 10.93 9.48 9.33 6.16 201.08%
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