[CAPITALA] QoQ TTM Result on 31-Dec-2011 [#4]

Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -24.39%
YoY- -47.32%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,865,917 4,710,044 4,610,256 4,495,141 4,381,044 4,279,124 4,130,753 11.50%
PBT 971,239 820,632 790,389 780,857 844,523 1,046,369 1,045,546 -4.78%
Tax -357,180 -212,084 -230,717 -221,694 -104,957 -131,816 -36,320 357.10%
NP 614,059 608,548 559,672 559,163 739,566 914,553 1,009,226 -28.13%
-
NP to SH 614,059 608,548 559,672 559,163 739,566 914,553 1,009,226 -28.13%
-
Tax Rate 36.78% 25.84% 29.19% 28.39% 12.43% 12.60% 3.47% -
Total Cost 4,251,858 4,101,496 4,050,584 3,935,978 3,641,478 3,364,571 3,121,527 22.80%
-
Net Worth 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 3,826,784 26.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 3,826,784 26.13%
NOSH 2,768,596 2,778,751 2,781,225 2,768,612 2,769,072 2,743,631 2,773,032 -0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.62% 12.92% 12.14% 12.44% 16.88% 21.37% 24.43% -
ROE 11.32% 21.90% 12.90% 20.20% 18.68% 23.64% 26.37% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 175.75 169.50 165.76 162.36 158.21 155.97 148.96 11.62%
EPS 22.18 21.90 20.12 20.20 26.71 33.33 36.39 -28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.00 1.56 1.00 1.43 1.41 1.38 26.27%
Adjusted Per Share Value based on latest NOSH - 2,768,612
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 114.35 110.69 108.35 105.64 102.96 100.56 97.08 11.49%
EPS 14.43 14.30 13.15 13.14 17.38 21.49 23.72 -28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2753 0.653 1.0196 0.6507 0.9306 0.9091 0.8993 26.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.02 3.57 3.45 3.77 3.03 3.52 2.69 -
P/RPS 1.72 2.11 2.08 2.32 1.92 2.26 1.81 -3.33%
P/EPS 13.62 16.30 17.14 18.67 11.34 10.56 7.39 50.15%
EY 7.34 6.13 5.83 5.36 8.81 9.47 13.53 -33.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 3.57 2.21 3.77 2.12 2.50 1.95 -14.52%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 23/05/12 22/02/12 22/11/11 23/08/11 24/05/11 -
Price 2.85 3.55 3.39 3.65 3.67 3.62 3.06 -
P/RPS 1.62 2.09 2.05 2.25 2.32 2.32 2.05 -14.48%
P/EPS 12.85 16.21 16.85 18.07 13.74 10.86 8.41 32.55%
EY 7.78 6.17 5.94 5.53 7.28 9.21 11.89 -24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 3.55 2.17 3.65 2.57 2.57 2.22 -24.66%

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