[CAPITALA] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -22.75%
YoY- 23.23%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,018,411 2,756,436 2,484,240 2,237,916 2,061,687 1,932,756 1,742,799 44.17%
PBT -856,844 -870,788 -239,031 339,988 517,254 450,152 333,317 -
Tax 1,333,209 1,305,280 1,120,975 256,406 254,773 247,471 260,633 196.58%
NP 476,365 434,492 881,944 596,394 772,027 697,623 593,950 -13.66%
-
NP to SH 476,365 434,492 881,944 596,394 772,027 697,623 593,950 -13.66%
-
Tax Rate - - - -75.42% -49.25% -54.97% -78.19% -
Total Cost 2,542,046 2,321,944 1,602,296 1,641,522 1,289,660 1,235,133 1,148,849 69.72%
-
Net Worth 1,795,278 1,627,525 1,795,941 2,260,079 2,253,134 2,102,821 182,314,368 -95.39%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,795,278 1,627,525 1,795,941 2,260,079 2,253,134 2,102,821 182,314,368 -95.39%
NOSH 2,362,209 2,358,733 2,363,081 2,354,249 2,371,720 2,362,721 2,337,363 0.70%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 15.78% 15.76% 35.50% 26.65% 37.45% 36.09% 34.08% -
ROE 26.53% 26.70% 49.11% 26.39% 34.26% 33.18% 0.33% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 127.78 116.86 105.13 95.06 86.93 81.80 74.56 43.16%
EPS 20.17 18.42 37.32 25.33 32.55 29.53 25.41 -14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.69 0.76 0.96 0.95 0.89 78.00 -95.42%
Adjusted Per Share Value based on latest NOSH - 2,354,249
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 70.93 64.77 58.38 52.59 48.45 45.42 40.95 44.18%
EPS 11.19 10.21 20.73 14.01 18.14 16.39 13.96 -13.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4219 0.3825 0.422 0.5311 0.5295 0.4942 42.8429 -95.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.94 0.87 1.24 0.87 1.37 1.60 1.83 -
P/RPS 0.74 0.74 1.18 0.92 1.58 1.96 2.45 -54.95%
P/EPS 4.66 4.72 3.32 3.43 4.21 5.42 7.20 -25.15%
EY 21.45 21.17 30.10 29.12 23.76 18.45 13.89 33.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.26 1.63 0.91 1.44 1.80 0.02 1462.56%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 02/03/09 28/11/08 28/08/08 29/05/08 27/02/08 23/11/07 -
Price 1.25 0.94 1.11 1.10 1.01 1.54 1.77 -
P/RPS 0.98 0.80 1.06 1.16 1.16 1.88 2.37 -44.46%
P/EPS 6.20 5.10 2.97 4.34 3.10 5.22 6.97 -7.50%
EY 16.13 19.60 33.62 23.03 32.23 19.17 14.36 8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.36 1.46 1.15 1.06 1.73 0.02 1782.39%

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