[CAPITALA] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,603,261 1,058,107 666,250 392,690 59.82%
PBT 278,048 86,174 125,478 58,071 68.54%
Tax 220,009 115,528 -13,843 -9,004 -
NP 498,057 201,702 111,635 49,067 116.51%
-
NP to SH 498,057 201,702 111,635 49,067 116.51%
-
Tax Rate -79.13% -134.06% 11.03% 15.51% -
Total Cost 1,105,204 856,405 554,615 343,623 47.61%
-
Net Worth 1,644,527 1,151,890 866,862 65,656 192.58%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,644,527 1,151,890 866,862 65,656 192.58%
NOSH 2,349,325 2,350,796 2,114,299 76,345 213.36%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 31.07% 19.06% 16.76% 12.50% -
ROE 30.29% 17.51% 12.88% 74.73% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 68.24 45.01 31.51 514.36 -48.99%
EPS 21.20 8.60 5.28 64.27 -30.90%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.49 0.41 0.86 -6.63%
Adjusted Per Share Value based on latest NOSH - 0
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 37.27 24.59 15.49 9.13 59.81%
EPS 11.58 4.69 2.59 1.14 116.57%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.3822 0.2677 0.2015 0.0153 192.32%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 - -
Price 1.90 1.50 1.64 0.00 -
P/RPS 2.78 3.33 5.20 0.00 -
P/EPS 8.96 17.48 31.06 0.00 -
EY 11.16 5.72 3.22 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 3.06 4.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/07 29/08/06 26/08/05 - -
Price 1.89 1.33 1.58 0.00 -
P/RPS 2.77 2.95 5.01 0.00 -
P/EPS 8.92 15.50 29.92 0.00 -
EY 11.22 6.45 3.34 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.71 3.85 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