[CAPITALA] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -35.54%
YoY- -23.28%
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Revenue 5,209,744 5,203,136 4,673,592 4,213,132 3,482,420 3,188,524 1,846,340 17.29%
PBT 535,328 527,360 849,624 811,496 1,024,728 496,472 298,764 9.38%
Tax 23,548 -108,188 -159,876 -123,784 -128,288 316,128 421,144 -35.81%
NP 558,876 419,172 689,748 687,712 896,440 812,600 719,908 -3.81%
-
NP to SH 558,876 419,172 689,748 687,712 896,440 812,600 719,908 -3.81%
-
Tax Rate -4.40% 20.52% 18.82% 15.25% 12.52% -63.67% -140.96% -
Total Cost 4,650,868 4,783,964 3,983,844 3,525,420 2,585,980 2,375,924 1,126,432 24.36%
-
Net Worth 5,057,827 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 -42.37%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Net Worth 5,057,827 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 -42.37%
NOSH 2,794,380 2,757,710 2,781,225 2,773,032 2,462,747 2,362,209 2,337,363 2.78%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
NP Margin 10.73% 8.06% 14.76% 16.32% 25.74% 25.49% 38.99% -
ROE 11.05% 9.33% 15.90% 17.97% 36.04% 45.26% 0.39% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
RPS 186.44 188.68 168.04 151.93 141.40 134.98 78.99 14.11%
EPS 20.00 15.20 24.80 24.80 36.40 34.40 30.80 -6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.63 1.56 1.38 1.01 0.76 78.00 -43.93%
Adjusted Per Share Value based on latest NOSH - 2,773,032
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
RPS 125.18 125.02 112.30 101.23 83.68 76.61 44.36 17.29%
EPS 13.43 10.07 16.57 16.52 21.54 19.53 17.30 -3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2153 1.0801 1.0425 0.9195 0.5977 0.4314 43.8067 -42.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 -
Price 2.55 2.83 3.45 2.69 1.39 0.94 1.83 -
P/RPS 1.37 1.50 2.05 1.77 0.98 0.70 2.32 -7.77%
P/EPS 12.75 18.62 13.91 10.85 3.82 2.73 5.94 12.46%
EY 7.84 5.37 7.19 9.22 26.19 36.60 16.83 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.74 2.21 1.95 1.38 1.24 0.02 92.37%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Date 20/05/14 22/05/13 23/05/12 24/05/11 31/05/10 28/05/09 23/11/07 -
Price 2.33 3.24 3.39 3.06 1.22 1.25 1.77 -
P/RPS 1.25 1.72 2.02 2.01 0.86 0.93 2.24 -8.57%
P/EPS 11.65 21.32 13.67 12.34 3.35 3.63 5.75 11.46%
EY 8.58 4.69 7.32 8.10 29.84 27.52 17.40 -10.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.99 2.17 2.22 1.21 1.64 0.02 89.76%

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