[CAPITALA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 77.37%
YoY- 58.83%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
Revenue 3,835,183 3,587,462 3,216,686 2,783,737 2,284,795 1,934,269 1,171,107 19.99%
PBT 269,565 649,606 456,408 710,735 398,538 -441,055 148,107 9.64%
Tax -70,942 -163,406 -27,918 39,592 73,859 146,222 165,324 -
NP 198,623 486,200 428,490 750,327 472,397 -294,833 313,431 -6.77%
-
NP to SH 198,623 486,200 428,490 750,327 472,397 -294,833 313,419 -6.76%
-
Tax Rate 26.32% 25.15% 6.12% -5.57% -18.53% - -111.62% -
Total Cost 3,636,560 3,101,262 2,788,196 2,033,410 1,812,398 2,229,102 857,676 24.85%
-
Net Worth 4,867,662 5,444,987 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 19.73%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
Net Worth 4,867,662 5,444,987 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 19.73%
NOSH 2,797,507 2,778,054 2,782,396 2,758,555 2,460,400 2,358,672 2,356,533 2.67%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
NP Margin 5.18% 13.55% 13.32% 26.95% 20.68% -15.24% 26.76% -
ROE 4.08% 8.93% 10.77% 22.67% 20.43% -16.45% 20.78% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
RPS 137.09 129.14 115.61 100.91 92.86 82.01 49.70 16.87%
EPS 7.10 17.50 15.40 27.20 19.20 -12.40 13.30 -9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.96 1.43 1.20 0.94 0.76 0.64 16.61%
Adjusted Per Share Value based on latest NOSH - 2,750,302
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
RPS 88.66 82.93 74.36 64.35 52.82 44.72 27.07 20.00%
EPS 4.59 11.24 9.91 17.35 10.92 -6.82 7.25 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1253 1.2588 0.9198 0.7653 0.5347 0.4144 0.3487 19.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 -
Price 2.56 3.02 3.03 2.25 1.40 1.24 1.77 -
P/RPS 1.87 2.34 2.62 2.23 1.51 1.51 3.56 -9.42%
P/EPS 36.06 17.26 19.68 8.27 7.29 -9.92 13.31 16.55%
EY 2.77 5.80 5.08 12.09 13.71 -10.08 7.51 -14.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.54 2.12 1.87 1.49 1.63 2.77 -9.27%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
Date 20/11/13 22/11/12 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 -
Price 2.51 2.85 3.67 2.55 1.28 1.11 1.93 -
P/RPS 1.83 2.21 3.17 2.53 1.38 1.35 3.88 -10.90%
P/EPS 35.35 16.28 23.83 9.37 6.67 -8.88 14.51 14.66%
EY 2.83 6.14 4.20 10.67 15.00 -11.26 6.89 -12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.45 2.57 2.12 1.36 1.46 3.02 -10.75%

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