[CAPITALA] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 246.08%
YoY- 9.24%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,608,014 3,090,254 2,287,078 891,732 605,662 0 -
PBT 800,786 524,558 126,546 121,566 112,694 0 -
Tax 45,296 160,094 214,842 -1,434 -3,016 0 -
NP 846,082 684,652 341,388 120,132 109,678 0 -
-
NP to SH 846,082 684,652 341,388 119,814 109,678 0 -
-
Tax Rate -5.66% -30.52% -169.77% 1.18% 2.68% - -
Total Cost 2,761,932 2,405,602 1,945,690 771,600 495,984 0 -
-
Net Worth 2,958,515 1,935,912 2,275,920 0 774,851 0 -
Dividend
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,958,515 1,935,912 2,275,920 0 774,851 0 -
NOSH 2,764,967 2,360,868 2,370,750 2,098,290 2,335,031 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.45% 22.16% 14.93% 13.47% 18.11% 0.00% -
ROE 28.60% 35.37% 15.00% 0.00% 14.15% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
RPS 130.49 130.89 96.47 42.50 29.70 0.00 -
EPS 30.60 29.00 14.40 5.60 5.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.82 0.96 0.00 0.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,135,040
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
RPS 84.78 72.62 53.74 20.95 14.23 0.00 -
EPS 19.88 16.09 8.02 2.82 2.58 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.4549 0.5348 0.00 0.1821 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 - -
Price 1.25 1.11 0.87 1.59 1.66 0.00 -
P/RPS 0.96 0.85 0.90 3.74 5.59 0.00 -
P/EPS 4.08 3.83 6.04 27.85 30.86 0.00 -
EY 24.48 26.13 16.55 3.59 3.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 0.91 0.00 4.37 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Date 18/08/10 12/08/09 28/08/08 24/02/06 18/02/05 - -
Price 1.68 1.42 1.10 1.74 1.78 0.00 -
P/RPS 1.29 1.08 1.14 4.09 5.99 0.00 -
P/EPS 5.49 4.90 7.64 30.47 33.09 0.00 -
EY 18.21 20.42 13.09 3.28 3.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.73 1.15 0.00 4.68 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