[CAPITALA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.0%
YoY- 260.23%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Revenue 4,783,282 4,288,914 3,711,649 3,046,393 2,579,025 1,561,476 992,509 27.34%
PBT 866,141 608,544 947,646 531,384 -588,073 197,476 100,636 39.20%
Tax -217,874 -37,224 52,789 98,478 194,962 220,432 -1,797 109.03%
NP 648,266 571,320 1,000,436 629,862 -393,110 417,908 98,838 33.51%
-
NP to SH 648,266 571,320 1,000,436 629,862 -393,110 417,892 98,626 33.56%
-
Tax Rate 25.15% 6.12% -5.57% -18.53% - -111.62% 1.79% -
Total Cost 4,135,016 3,717,594 2,711,213 2,416,530 2,972,135 1,143,568 893,670 26.54%
-
Net Worth 5,444,986 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Net Worth 5,444,986 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 0 -
NOSH 2,778,054 2,782,396 2,758,555 2,460,401 2,358,672 2,356,533 2,142,585 4.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
NP Margin 13.55% 13.32% 26.95% 20.68% -15.24% 26.76% 9.96% -
ROE 11.91% 14.36% 30.22% 27.23% -21.93% 27.71% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 172.18 154.14 134.55 123.82 109.34 66.26 46.32 22.35%
EPS 23.33 20.53 36.27 25.60 -16.53 17.73 4.67 28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.43 1.20 0.94 0.76 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,454,188
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 110.58 99.15 85.81 70.43 59.62 36.10 22.94 27.34%
EPS 14.99 13.21 23.13 14.56 -9.09 9.66 2.28 33.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2588 0.9198 0.7653 0.5347 0.4144 0.3487 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 -
Price 3.02 3.03 2.25 1.40 1.24 1.77 1.76 -
P/RPS 1.75 1.97 1.67 1.13 1.13 2.67 3.80 -11.23%
P/EPS 12.94 14.76 6.20 5.47 -7.44 9.98 38.23 -15.33%
EY 7.73 6.78 16.12 18.29 -13.44 10.02 2.62 18.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.12 1.87 1.49 1.63 2.77 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 22/11/12 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 -
Price 2.85 3.67 2.55 1.28 1.11 1.93 1.61 -
P/RPS 1.66 2.38 1.90 1.03 1.02 2.91 3.48 -10.75%
P/EPS 12.21 17.87 7.03 5.00 -6.66 10.88 34.98 -14.93%
EY 8.19 5.59 14.22 20.00 -15.01 9.19 2.86 17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.57 2.12 1.36 1.46 3.02 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