[CAPITALA] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -26.05%
YoY- -5.67%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,347,258 1,153,160 1,007,344 893,127 775,621 728,329 666,250 59.70%
PBT 119,116 85,806 89,400 101,691 135,054 126,803 125,478 -3.40%
Tax 237,768 180,352 115,528 -11,498 -13,211 -13,975 -13,843 -
NP 356,884 266,158 204,928 90,193 121,843 112,828 111,635 116.55%
-
NP to SH 356,884 266,116 204,769 90,108 121,843 112,828 111,635 116.55%
-
Tax Rate -199.61% -210.19% -129.23% 11.31% 9.78% 11.02% 11.03% -
Total Cost 990,374 887,002 802,416 802,934 653,778 615,501 554,615 47.03%
-
Net Worth 0 0 1,126,913 0 939,417 870,019 868,984 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 0 0 1,126,913 0 939,417 870,019 868,984 -
NOSH 2,345,687 2,824,999 2,299,823 2,072,636 2,135,040 2,121,999 2,119,473 6.97%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.49% 23.08% 20.34% 10.10% 15.71% 15.49% 16.76% -
ROE 0.00% 0.00% 18.17% 0.00% 12.97% 12.97% 12.85% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 57.44 40.82 43.80 43.09 36.33 34.32 31.43 49.31%
EPS 15.21 9.42 8.90 4.35 5.71 5.32 5.27 102.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.49 0.00 0.44 0.41 0.41 -
Adjusted Per Share Value based on latest NOSH - 2,072,636
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.67 27.10 23.68 20.99 18.23 17.12 15.66 59.71%
EPS 8.39 6.25 4.81 2.12 2.86 2.65 2.62 116.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2649 0.00 0.2208 0.2045 0.2042 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.51 1.53 1.50 1.76 1.59 1.56 1.64 -
P/RPS 2.63 3.75 3.42 4.08 4.38 4.55 5.22 -36.60%
P/EPS 9.92 16.24 16.85 40.48 27.86 29.34 31.14 -53.25%
EY 10.08 6.16 5.94 2.47 3.59 3.41 3.21 113.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.06 0.00 3.61 3.80 4.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 29/08/06 30/05/06 24/02/06 28/11/05 26/08/05 -
Price 1.63 1.53 1.33 1.61 1.74 1.61 1.58 -
P/RPS 2.84 3.75 3.04 3.74 4.79 4.69 5.03 -31.61%
P/EPS 10.71 16.24 14.94 37.03 30.49 30.28 30.00 -49.58%
EY 9.33 6.16 6.69 2.70 3.28 3.30 3.33 98.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.71 0.00 3.95 3.93 3.85 -

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