[CAPITALA] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 104.51%
YoY- 80.68%
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,178,854 2,851,786 1,603,261 1,058,107 666,250 392,690 46.19%
PBT 622,288 -869,198 278,048 86,174 125,478 58,071 53.83%
Tax -116,021 372,635 220,009 115,528 -13,843 -9,004 59.06%
NP 506,267 -496,563 498,057 201,702 111,635 49,067 52.77%
-
NP to SH 506,267 -496,563 498,057 201,702 111,635 49,067 52.77%
-
Tax Rate 18.64% - -79.13% -134.06% 11.03% 15.51% -
Total Cost 2,672,587 3,348,349 1,105,204 856,405 554,615 343,623 45.13%
-
Net Worth 2,328,577 1,603,912 1,644,527 1,151,890 866,862 65,656 91.17%
Dividend
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,328,577 1,603,912 1,644,527 1,151,890 866,862 65,656 91.17%
NOSH 2,451,133 2,358,695 2,349,325 2,350,796 2,114,299 76,345 87.75%
Ratio Analysis
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.93% -17.41% 31.07% 19.06% 16.76% 12.50% -
ROE 21.74% -30.96% 30.29% 17.51% 12.88% 74.73% -
Per Share
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 129.69 120.91 68.24 45.01 31.51 514.36 -22.13%
EPS 20.60 -20.90 21.20 8.60 5.28 64.27 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.68 0.70 0.49 0.41 0.86 1.82%
Adjusted Per Share Value based on latest NOSH - 2,299,823
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 76.38 68.52 38.52 25.42 16.01 9.44 46.17%
EPS 12.16 -11.93 11.97 4.85 2.68 1.18 52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.3854 0.3951 0.2768 0.2083 0.0158 91.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/12/09 31/12/08 29/06/07 30/06/06 30/06/05 - -
Price 1.38 0.87 1.90 1.50 1.64 0.00 -
P/RPS 1.06 0.72 2.78 3.33 5.20 0.00 -
P/EPS 6.68 -4.13 8.96 17.48 31.06 0.00 -
EY 14.97 -24.20 11.16 5.72 3.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.28 2.71 3.06 4.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/02/10 02/03/09 30/08/07 29/08/06 26/08/05 - -
Price 1.44 0.94 1.89 1.33 1.58 0.00 -
P/RPS 1.11 0.78 2.77 2.95 5.01 0.00 -
P/EPS 6.97 -4.47 8.92 15.50 29.92 0.00 -
EY 14.34 -22.40 11.22 6.45 3.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.38 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