[CAPITALA] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -67.15%
YoY- 323.71%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,711,649 3,046,393 2,579,025 1,561,476 992,509 622,322 0 -
PBT 947,646 531,384 -588,073 197,476 100,636 132,392 0 -
Tax 52,789 98,478 194,962 220,432 -1,797 -5,022 0 -
NP 1,000,436 629,862 -393,110 417,908 98,838 127,369 0 -
-
NP to SH 1,000,436 629,862 -393,110 417,892 98,626 127,369 0 -
-
Tax Rate -5.57% -18.53% - -111.62% 1.79% 3.79% - -
Total Cost 2,711,213 2,416,530 2,972,135 1,143,568 893,670 494,953 0 -
-
Net Worth 3,310,266 2,312,776 1,792,590 1,508,181 0 815,633 0 -
Dividend
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,310,266 2,312,776 1,792,590 1,508,181 0 815,633 0 -
NOSH 2,758,555 2,460,401 2,358,672 2,356,533 2,142,585 2,335,031 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 26.95% 20.68% -15.24% 26.76% 9.96% 20.47% 0.00% -
ROE 30.22% 27.23% -21.93% 27.71% 0.00% 15.62% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 134.55 123.82 109.34 66.26 46.32 30.52 0.00 -
EPS 36.27 25.60 -16.53 17.73 4.67 8.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.94 0.76 0.64 0.00 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,347,918
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 87.21 71.58 60.60 36.69 23.32 14.62 0.00 -
EPS 23.51 14.80 -9.24 9.82 2.32 2.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7778 0.5434 0.4212 0.3544 0.00 0.1916 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 31/03/05 - -
Price 2.25 1.40 1.24 1.77 1.76 1.57 0.00 -
P/RPS 1.67 1.13 1.13 2.67 3.80 5.14 0.00 -
P/EPS 6.20 5.47 -7.44 9.98 38.23 25.13 0.00 -
EY 16.12 18.29 -13.44 10.02 2.62 3.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.49 1.63 2.77 0.00 3.93 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 25/05/05 - -
Price 2.55 1.28 1.11 1.93 1.61 1.52 0.00 -
P/RPS 1.90 1.03 1.02 2.91 3.48 4.98 0.00 -
P/EPS 7.03 5.00 -6.66 10.88 34.98 24.33 0.00 -
EY 14.22 20.00 -15.01 9.19 2.86 4.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.36 1.46 3.02 0.00 3.80 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