[CAPITALA] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -4.92%
YoY- 91.42%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,495,141 4,381,044 4,279,124 4,130,753 3,948,075 3,677,776 3,437,734 19.51%
PBT 780,857 844,523 1,046,369 1,045,546 1,098,854 934,484 760,402 1.78%
Tax -221,694 -104,957 -131,816 -36,320 -37,446 -150,287 -173,419 17.73%
NP 559,163 739,566 914,553 1,009,226 1,061,408 784,197 586,983 -3.17%
-
NP to SH 559,163 739,566 914,553 1,009,226 1,061,408 784,197 586,983 -3.17%
-
Tax Rate 28.39% 12.43% 12.60% 3.47% 3.41% 16.08% 22.81% -
Total Cost 3,935,978 3,641,478 3,364,571 3,121,527 2,886,667 2,893,579 2,850,751 23.91%
-
Net Worth 2,768,612 3,959,773 3,868,520 3,826,784 3,605,928 3,300,363 2,956,321 -4.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,768,612 3,959,773 3,868,520 3,826,784 3,605,928 3,300,363 2,956,321 -4.26%
NOSH 2,768,612 2,769,072 2,743,631 2,773,032 2,752,617 2,750,302 2,762,916 0.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.44% 16.88% 21.37% 24.43% 26.88% 21.32% 17.07% -
ROE 20.20% 18.68% 23.64% 26.37% 29.44% 23.76% 19.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 162.36 158.21 155.97 148.96 143.43 133.72 124.42 19.35%
EPS 20.20 26.71 33.33 36.39 38.56 28.51 21.25 -3.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.43 1.41 1.38 1.31 1.20 1.07 -4.39%
Adjusted Per Share Value based on latest NOSH - 2,773,032
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 105.63 102.95 100.55 97.07 92.78 86.42 80.78 19.52%
EPS 13.14 17.38 21.49 23.72 24.94 18.43 13.79 -3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6506 0.9305 0.9091 0.8993 0.8474 0.7756 0.6947 -4.26%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.77 3.03 3.52 2.69 2.53 2.25 1.25 -
P/RPS 2.32 1.92 2.26 1.81 1.76 1.68 1.00 74.98%
P/EPS 18.67 11.34 10.56 7.39 6.56 7.89 5.88 115.57%
EY 5.36 8.81 9.47 13.53 15.24 12.67 17.00 -53.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 2.12 2.50 1.95 1.93 1.87 1.17 117.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 22/11/11 23/08/11 24/05/11 24/02/11 25/11/10 18/08/10 -
Price 3.65 3.67 3.62 3.06 2.35 2.55 1.68 -
P/RPS 2.25 2.32 2.32 2.05 1.64 1.91 1.35 40.44%
P/EPS 18.07 13.74 10.86 8.41 6.09 8.94 7.91 73.19%
EY 5.53 7.28 9.21 11.89 16.41 11.18 12.65 -42.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 2.57 2.57 2.22 1.79 2.12 1.57 75.22%

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