[CAPITALA] YoY Cumulative Quarter Result on 30-Jun-2005 [#4]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 16.86%
YoY- 127.52%
View:
Show?
Cumulative Result
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,851,786 1,603,261 1,058,107 666,250 392,690 55.25%
PBT -869,198 278,048 86,174 125,478 58,071 -
Tax 372,635 220,009 115,528 -13,843 -9,004 -
NP -496,563 498,057 201,702 111,635 49,067 -
-
NP to SH -496,563 498,057 201,702 111,635 49,067 -
-
Tax Rate - -79.13% -134.06% 11.03% 15.51% -
Total Cost 3,348,349 1,105,204 856,405 554,615 343,623 65.72%
-
Net Worth 1,603,912 1,644,527 1,151,890 866,862 65,656 103.21%
Dividend
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,603,912 1,644,527 1,151,890 866,862 65,656 103.21%
NOSH 2,358,695 2,349,325 2,350,796 2,114,299 76,345 114.08%
Ratio Analysis
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -17.41% 31.07% 19.06% 16.76% 12.50% -
ROE -30.96% 30.29% 17.51% 12.88% 74.73% -
Per Share
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 120.91 68.24 45.01 31.51 514.36 -27.47%
EPS -20.90 21.20 8.60 5.28 64.27 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.49 0.41 0.86 -5.07%
Adjusted Per Share Value based on latest NOSH - 2,119,473
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 66.28 37.26 24.59 15.48 9.13 55.24%
EPS -11.54 11.58 4.69 2.59 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3728 0.3822 0.2677 0.2015 0.0153 103.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/12/08 29/06/07 30/06/06 30/06/05 - -
Price 0.87 1.90 1.50 1.64 0.00 -
P/RPS 0.72 2.78 3.33 5.20 0.00 -
P/EPS -4.13 8.96 17.48 31.06 0.00 -
EY -24.20 11.16 5.72 3.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.71 3.06 4.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 02/03/09 30/08/07 29/08/06 26/08/05 - -
Price 0.94 1.89 1.33 1.58 0.00 -
P/RPS 0.78 2.77 2.95 5.01 0.00 -
P/EPS -4.47 8.92 15.50 29.92 0.00 -
EY -22.40 11.22 6.45 3.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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