[CAPITALA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 68.51%
YoY- 100.55%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Revenue 2,349,959 2,135,056 1,804,007 1,545,127 1,143,539 445,866 302,831 31.40%
PBT 387,680 347,909 400,393 262,279 63,273 60,783 56,347 29.31%
Tax -62,113 -71,721 22,648 80,047 107,421 -717 -1,508 64.15%
NP 325,567 276,188 423,041 342,326 170,694 60,066 54,839 26.80%
-
NP to SH 325,567 276,188 423,041 342,326 170,694 59,907 54,839 26.80%
-
Tax Rate 16.02% 20.61% -5.66% -30.52% -169.77% 1.18% 2.68% -
Total Cost 2,024,392 1,858,868 1,380,966 1,202,801 972,845 385,800 247,992 32.29%
-
Net Worth 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 774,851 18.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Net Worth 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 774,851 18.56%
NOSH 2,779,058 2,761,880 2,764,967 2,360,868 2,370,750 2,098,290 2,335,031 2.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
NP Margin 13.85% 12.94% 23.45% 22.16% 14.93% 13.47% 18.11% -
ROE 11.72% 7.09% 14.30% 17.68% 7.50% 0.00% 7.08% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 84.56 77.30 65.25 65.45 48.24 21.25 14.85 26.09%
EPS 11.70 10.00 15.30 14.50 7.20 2.80 2.92 20.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.41 1.07 0.82 0.96 0.00 0.38 13.76%
Adjusted Per Share Value based on latest NOSH - 2,358,915
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 54.62 49.63 41.93 35.91 26.58 10.36 7.04 31.40%
EPS 7.57 6.42 9.83 7.96 3.97 1.39 1.27 26.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.646 0.9052 0.6877 0.45 0.529 0.00 0.1801 18.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 -
Price 3.57 3.52 1.25 1.11 0.87 1.59 1.66 -
P/RPS 4.22 4.55 1.92 1.70 1.80 7.48 11.18 -12.18%
P/EPS 30.47 35.20 8.17 7.66 12.08 55.69 61.72 -8.98%
EY 3.28 2.84 12.24 13.06 8.28 1.80 1.62 9.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.50 1.17 1.35 0.91 0.00 4.37 -2.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 24/02/06 18/02/05 -
Price 3.55 3.62 1.68 1.42 1.10 1.74 1.78 -
P/RPS 4.20 4.68 2.57 2.17 2.28 8.19 11.99 -13.05%
P/EPS 30.30 36.20 10.98 9.79 15.28 60.94 66.19 -9.89%
EY 3.30 2.76 9.11 10.21 6.55 1.64 1.51 10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 2.57 1.57 1.73 1.15 0.00 4.68 -3.61%

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