[CAPITALA] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -272.73%
YoY- -263.82%
Quarter Report
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 3,216,686 2,783,737 2,284,795 1,934,269 1,171,107 744,382 466,742 34.55%
PBT 456,408 710,735 398,538 -441,055 148,107 75,477 99,294 26.42%
Tax -27,918 39,592 73,859 146,222 165,324 -1,348 -3,767 36.06%
NP 428,490 750,327 472,397 -294,833 313,431 74,129 95,527 25.95%
-
NP to SH 428,490 750,327 472,397 -294,833 313,419 73,970 95,527 25.95%
-
Tax Rate 6.12% -5.57% -18.53% - -111.62% 1.79% 3.79% -
Total Cost 2,788,196 2,033,410 1,812,398 2,229,102 857,676 670,253 371,215 36.34%
-
Net Worth 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 0 815,633 27.59%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 0 815,633 27.59%
NOSH 2,782,396 2,758,555 2,460,400 2,358,672 2,356,533 2,142,585 2,335,031 2.73%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 13.32% 26.95% 20.68% -15.24% 26.76% 9.96% 20.47% -
ROE 10.77% 22.67% 20.43% -16.45% 20.78% 0.00% 11.71% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 115.61 100.91 92.86 82.01 49.70 34.74 22.89 28.27%
EPS 15.40 27.20 19.20 -12.40 13.30 3.50 6.50 14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.20 0.94 0.76 0.64 0.00 0.40 21.63%
Adjusted Per Share Value based on latest NOSH - 2,363,081
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 75.59 65.42 53.69 45.45 27.52 17.49 10.97 34.54%
EPS 10.07 17.63 11.10 -6.93 7.37 1.74 2.24 25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.935 0.7779 0.5435 0.4212 0.3544 0.00 0.1917 27.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 31/03/05 -
Price 3.03 2.25 1.40 1.24 1.77 1.76 1.57 -
P/RPS 2.62 2.23 1.51 1.51 3.56 5.07 6.86 -13.75%
P/EPS 19.68 8.27 7.29 -9.92 13.31 50.98 33.51 -7.85%
EY 5.08 12.09 13.71 -10.08 7.51 1.96 2.98 8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.87 1.49 1.63 2.77 0.00 3.93 -9.05%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 25/05/05 -
Price 3.67 2.55 1.28 1.11 1.93 1.61 1.52 -
P/RPS 3.17 2.53 1.38 1.35 3.88 4.63 6.64 -10.74%
P/EPS 23.83 9.37 6.67 -8.88 14.51 46.63 32.45 -4.63%
EY 4.20 10.67 15.00 -11.26 6.89 2.14 3.08 4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.12 1.36 1.46 3.02 0.00 3.80 -5.83%

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