[CAPITALA] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 19.18%
YoY- 146.93%
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,992,722 3,178,854 2,851,786 1,603,261 1,058,107 666,250 392,690 42.82%
PBT 1,099,299 622,288 -869,198 278,048 86,174 125,478 58,071 57.13%
Tax -32,422 -116,021 372,635 220,009 115,528 -13,843 -9,004 21.76%
NP 1,066,877 506,267 -496,563 498,057 201,702 111,635 49,067 60.51%
-
NP to SH 1,066,877 506,267 -496,563 498,057 201,702 111,635 49,067 60.51%
-
Tax Rate 2.95% 18.64% - -79.13% -134.06% 11.03% 15.51% -
Total Cost 2,925,845 2,672,587 3,348,349 1,105,204 856,405 554,615 343,623 38.97%
-
Net Worth 3,620,748 2,328,577 1,603,912 1,644,527 1,151,890 866,862 65,656 85.20%
Dividend
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,620,748 2,328,577 1,603,912 1,644,527 1,151,890 866,862 65,656 85.20%
NOSH 2,763,930 2,451,133 2,358,695 2,349,325 2,350,796 2,114,299 76,345 73.60%
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 26.72% 15.93% -17.41% 31.07% 19.06% 16.76% 12.50% -
ROE 29.47% 21.74% -30.96% 30.29% 17.51% 12.88% 74.73% -
Per Share
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 144.46 129.69 120.91 68.24 45.01 31.51 514.36 -17.73%
EPS 38.60 20.60 -20.90 21.20 8.60 5.28 64.27 -7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 0.95 0.68 0.70 0.49 0.41 0.86 6.68%
Adjusted Per Share Value based on latest NOSH - 2,342,405
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 95.94 76.38 68.52 38.52 25.42 16.01 9.44 42.81%
EPS 25.64 12.16 -11.93 11.97 4.85 2.68 1.18 60.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.5595 0.3854 0.3951 0.2768 0.2083 0.0158 85.15%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 29/06/07 30/06/06 30/06/05 - -
Price 2.53 1.38 0.87 1.90 1.50 1.64 0.00 -
P/RPS 1.75 1.06 0.72 2.78 3.33 5.20 0.00 -
P/EPS 6.55 6.68 -4.13 8.96 17.48 31.06 0.00 -
EY 15.26 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 0.00 -
P/NAPS 1.93 1.45 1.28 2.71 3.06 4.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/02/11 25/02/10 02/03/09 30/08/07 29/08/06 26/08/05 - -
Price 2.35 1.44 0.94 1.89 1.33 1.58 0.00 -
P/RPS 1.63 1.11 0.78 2.77 2.95 5.01 0.00 -
P/EPS 6.09 6.97 -4.47 8.92 15.50 29.92 0.00 -
EY 16.43 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 0.00 -
P/NAPS 1.79 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